Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2017-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     28.42%    YoY -     -25.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Revenue 51,784 48,012 46,604 42,324 53,728 96,916 99,916 -8.66%
  YoY % 7.86% 3.02% 10.11% -21.23% -44.56% -3.00% -
  Horiz. % 51.83% 48.05% 46.64% 42.36% 53.77% 97.00% 100.00%
PBT -11,352 1,908 -2,496 -9,536 -9,028 8,040 5,696 -
  YoY % -694.97% 176.44% 73.83% -5.63% -212.29% 41.15% -
  Horiz. % -199.30% 33.50% -43.82% -167.42% -158.50% 141.15% 100.00%
Tax 96 92 148 184 152 0 0 -
  YoY % 4.35% -37.84% -19.57% 21.05% 0.00% 0.00% -
  Horiz. % 63.16% 60.53% 97.37% 121.05% 100.00% - -
NP -11,256 2,000 -2,348 -9,352 -8,876 8,040 5,696 -
  YoY % -662.80% 185.18% 74.89% -5.36% -210.40% 41.15% -
  Horiz. % -197.61% 35.11% -41.22% -164.19% -155.83% 141.15% 100.00%
NP to SH -10,660 268 -3,852 -11,588 -9,204 5,972 6,100 -
  YoY % -4,077.61% 106.96% 66.76% -25.90% -254.12% -2.10% -
  Horiz. % -174.75% 4.39% -63.15% -189.97% -150.89% 97.90% 100.00%
Tax Rate - % -4.82 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 63,040 46,012 48,952 51,676 62,604 88,876 94,220 -5.39%
  YoY % 37.01% -6.01% -5.27% -17.46% -29.56% -5.67% -
  Horiz. % 66.91% 48.83% 51.95% 54.85% 66.44% 94.33% 100.00%
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 88,776 2.85%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 142.73% -
  Horiz. % 122.59% 141.38% 16,815.45% 21,858.55% 241.28% 242.73% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 88,776 2.85%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 142.73% -
  Horiz. % 122.59% 141.38% 16,815.45% 21,858.55% 241.28% 242.73% 100.00%
NOSH 2,230,081 2,071,204 1,926,221 1,865,896 1,865,896 1,658,888 544,642 21.44%
  YoY % 7.67% 7.53% 3.23% 0.00% 12.48% 204.58% -
  Horiz. % 409.46% 380.29% 353.67% 342.59% 342.59% 304.58% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
NP Margin -21.74 % 4.17 % -5.04 % -22.10 % -16.52 % 8.30 % 5.70 % -
  YoY % -621.34% 182.74% 77.19% -33.78% -299.04% 45.61% -
  Horiz. % -381.40% 73.16% -88.42% -387.72% -289.82% 145.61% 100.00%
ROE -9.80 % 0.21 % -0.03 % -0.06 % -4.30 % 2.77 % 6.87 % -
  YoY % -4,766.67% 800.00% 50.00% 98.60% -255.23% -59.68% -
  Horiz. % -142.65% 3.06% -0.44% -0.87% -62.59% 40.32% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 2.32 2.32 2.42 2.27 2.88 5.84 18.35 -24.80%
  YoY % 0.00% -4.13% 6.61% -21.18% -50.68% -68.17% -
  Horiz. % 12.64% 12.64% 13.19% 12.37% 15.69% 31.83% 100.00%
EPS -0.48 0.00 -0.20 -0.64 -0.48 0.36 1.12 -
  YoY % 0.00% 0.00% 68.75% -33.33% -233.33% -67.86% -
  Horiz. % -42.86% 0.00% -17.86% -57.14% -42.86% 32.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0488 0.0606 7.7500 10.4000 0.1148 0.1299 0.1630 -15.31%
  YoY % -19.47% -99.22% -25.48% 8,959.23% -11.62% -20.31% -
  Horiz. % 29.94% 37.18% 4,754.60% 6,380.37% 70.43% 79.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,866,504
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 1.81 1.67 1.63 1.48 1.87 3.38 3.49 -8.65%
  YoY % 8.38% 2.45% 10.14% -20.86% -44.67% -3.15% -
  Horiz. % 51.86% 47.85% 46.70% 42.41% 53.58% 96.85% 100.00%
EPS -0.37 0.01 -0.13 -0.40 -0.32 0.21 0.21 -
  YoY % -3,800.00% 107.69% 67.50% -25.00% -252.38% 0.00% -
  Horiz. % -176.19% 4.76% -61.90% -190.48% -152.38% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0380 0.0438 5.2078 6.7697 0.0747 0.0752 0.0310 2.85%
  YoY % -13.24% -99.16% -23.07% 8,962.52% -0.66% 142.58% -
  Horiz. % 122.58% 141.29% 16,799.36% 21,837.74% 240.97% 242.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 -
Price 0.0350 0.0150 0.0200 0.0350 0.0450 0.1200 0.0850 -
P/RPS 1.51 0.65 0.83 1.54 1.56 2.05 0.46 17.80%
  YoY % 132.31% -21.69% -46.10% -1.28% -23.90% 345.65% -
  Horiz. % 328.26% 141.30% 180.43% 334.78% 339.13% 445.65% 100.00%
P/EPS -7.32 115.93 -10.00 -5.64 -9.12 33.33 7.59 -
  YoY % -106.31% 1,259.30% -77.30% 38.16% -127.36% 339.13% -
  Horiz. % -96.44% 1,527.40% -131.75% -74.31% -120.16% 439.13% 100.00%
EY -13.66 0.86 -10.00 -17.74 -10.96 3.00 13.18 -
  YoY % -1,688.37% 108.60% 43.63% -61.86% -465.33% -77.24% -
  Horiz. % -103.64% 6.53% -75.87% -134.60% -83.16% 22.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.25 0.00 0.00 0.39 0.92 0.52 4.59%
  YoY % 188.00% 0.00% 0.00% 0.00% -57.61% 76.92% -
  Horiz. % 138.46% 48.08% 0.00% 0.00% 75.00% 176.92% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/12/20 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 -
Price 0.0450 0.0100 0.0200 0.0350 0.0450 0.1250 0.0850 -
P/RPS 1.94 0.43 0.83 1.54 1.56 2.14 0.46 21.93%
  YoY % 351.16% -48.19% -46.10% -1.28% -27.10% 365.22% -
  Horiz. % 421.74% 93.48% 180.43% 334.78% 339.13% 465.22% 100.00%
P/EPS -9.41 77.28 -10.00 -5.64 -9.12 34.72 7.59 -
  YoY % -112.18% 872.80% -77.30% 38.16% -126.27% 357.44% -
  Horiz. % -123.98% 1,018.18% -131.75% -74.31% -120.16% 457.44% 100.00%
EY -10.62 1.29 -10.00 -17.74 -10.96 2.88 13.18 -
  YoY % -923.26% 112.90% 43.63% -61.86% -480.56% -78.15% -
  Horiz. % -80.58% 9.79% -75.87% -134.60% -83.16% 21.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 0.17 0.00 0.00 0.39 0.96 0.52 8.18%
  YoY % 441.18% 0.00% 0.00% 0.00% -59.38% 84.62% -
  Horiz. % 176.92% 32.69% 0.00% 0.00% 75.00% 184.62% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS