Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2017-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 23-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     -3.26%    YoY -     -136.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Revenue 25,438 42,326 32,392 34,602 96,597 115,995 79,896 -16.73%
  YoY % -39.90% 30.67% -6.39% -64.18% -16.72% 45.18% -
  Horiz. % 31.84% 52.98% 40.54% 43.31% 120.90% 145.18% 100.00%
PBT -2,290 1,319 -16,465 -9,626 24,029 7,944 5,076 -
  YoY % -273.62% 108.01% -71.05% -140.06% 202.48% 56.50% -
  Horiz. % -45.11% 25.99% -324.37% -189.64% 473.38% 156.50% 100.00%
Tax -111 38 7,239 -40 -165 -3 -6 59.50%
  YoY % -392.11% -99.48% 18,197.50% 75.76% -5,400.00% 50.00% -
  Horiz. % 1,850.00% -633.33% -120,650.00% 666.67% 2,750.00% 50.00% 100.00%
NP -2,401 1,357 -9,226 -9,666 23,864 7,941 5,070 -
  YoY % -276.93% 114.71% 4.55% -140.50% 200.52% 56.63% -
  Horiz. % -47.36% 26.77% -181.97% -190.65% 470.69% 156.63% 100.00%
NP to SH -2,321 1,074 -9,244 -8,765 23,725 4,898 5,090 -
  YoY % -316.11% 111.62% -5.46% -136.94% 384.38% -3.77% -
  Horiz. % -45.60% 21.10% -181.61% -172.20% 466.11% 96.23% 100.00%
Tax Rate - % -2.88 % - % - % 0.69 % 0.04 % 0.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,625.00% -66.67% -
  Horiz. % 0.00% -2,400.00% 0.00% 0.00% 575.00% 33.33% 100.00%
Total Cost 27,839 40,969 41,618 44,268 72,733 108,054 74,826 -14.63%
  YoY % -32.05% -1.56% -5.99% -39.14% -32.69% 44.41% -
  Horiz. % 37.20% 54.75% 55.62% 59.16% 97.20% 144.41% 100.00%
Net Worth 148,919 14,789,558 187,522 208,234 229,590 195,775 184,737 -3.39%
  YoY % -98.99% 7,786.82% -9.95% -9.30% 17.27% 5.98% -
  Horiz. % 80.61% 8,005.73% 101.51% 112.72% 124.28% 105.98% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 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
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Net Worth 148,919 14,789,558 187,522 208,234 229,590 195,775 184,737 -3.39%
  YoY % -98.99% 7,786.82% -9.95% -9.30% 17.27% 5.98% -
  Horiz. % 80.61% 8,005.73% 101.51% 112.72% 124.28% 105.98% 100.00%
NOSH 2,071,204 2,017,675 1,865,896 1,865,896 1,868,110 1,440,588 748,529 17.69%
  YoY % 2.65% 8.13% 0.00% -0.12% 29.68% 92.46% -
  Horiz. % 276.70% 269.55% 249.27% 249.27% 249.57% 192.46% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
NP Margin -9.44 % 3.21 % -28.48 % -27.93 % 24.70 % 6.85 % 6.35 % -
  YoY % -394.08% 111.27% -1.97% -213.08% 260.58% 7.87% -
  Horiz. % -148.66% 50.55% -448.50% -439.84% 388.98% 107.87% 100.00%
ROE -1.56 % 0.01 % -4.93 % -4.21 % 10.33 % 2.50 % 2.76 % -
  YoY % -15,700.00% 100.20% -17.10% -140.76% 313.20% -9.42% -
  Horiz. % -56.52% 0.36% -178.62% -152.54% 374.28% 90.58% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 1.23 2.10 1.74 1.85 5.17 8.05 10.67 -29.23%
  YoY % -41.43% 20.69% -5.95% -64.22% -35.78% -24.55% -
  Horiz. % 11.53% 19.68% 16.31% 17.34% 48.45% 75.45% 100.00%
EPS -0.11 0.05 -0.50 -0.47 1.27 0.34 0.68 -
  YoY % -320.00% 110.00% -6.38% -137.01% 273.53% -50.00% -
  Horiz. % -16.18% 7.35% -73.53% -69.12% 186.76% 50.00% 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 0.0719 7.3300 0.1005 0.1116 0.1229 0.1359 0.2468 -17.91%
  YoY % -99.02% 7,193.53% -9.95% -9.19% -9.57% -44.94% -
  Horiz. % 29.13% 2,970.02% 40.72% 45.22% 49.80% 55.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 0.93 1.54 1.18 1.26 3.52 4.23 2.91 -16.68%
  YoY % -39.61% 30.51% -6.35% -64.20% -16.78% 45.36% -
  Horiz. % 31.96% 52.92% 40.55% 43.30% 120.96% 145.36% 100.00%
EPS -0.08 0.04 -0.34 -0.32 0.87 0.18 0.19 -
  YoY % -300.00% 111.76% -6.25% -136.78% 383.33% -5.26% -
  Horiz. % -42.11% 21.05% -178.95% -168.42% 457.89% 94.74% 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 0.0543 5.3953 0.0684 0.0760 0.0838 0.0714 0.0674 -3.40%
  YoY % -98.99% 7,787.87% -10.00% -9.31% 17.37% 5.93% -
  Horiz. % 80.56% 8,004.90% 101.48% 112.76% 124.33% 105.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 -
Price 0.0150 0.0200 0.0650 0.0450 0.0550 0.0750 0.0800 -
P/RPS 1.22 0.95 3.74 2.43 1.06 0.93 0.75 8.10%
  YoY % 28.42% -74.60% 53.91% 129.25% 13.98% 24.00% -
  Horiz. % 162.67% 126.67% 498.67% 324.00% 141.33% 124.00% 100.00%
P/EPS -13.39 37.57 -13.12 -9.58 4.33 22.06 11.76 -
  YoY % -135.64% 386.36% -36.95% -321.25% -80.37% 87.59% -
  Horiz. % -113.86% 319.47% -111.56% -81.46% 36.82% 187.59% 100.00%
EY -7.47 2.66 -7.62 -10.44 23.09 4.53 8.50 -
  YoY % -380.83% 134.91% 27.01% -145.21% 409.71% -46.71% -
  Horiz. % -87.88% 31.29% -89.65% -122.82% 271.65% 53.29% 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 0.21 0.00 0.65 0.40 0.45 0.55 0.32 -6.52%
  YoY % 0.00% 0.00% 62.50% -11.11% -18.18% 71.88% -
  Horiz. % 65.62% 0.00% 203.12% 125.00% 140.62% 171.88% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/06/20 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 -
Price 0.0250 0.0150 0.0350 0.0450 0.0550 0.1150 0.1300 -
P/RPS 2.04 0.72 2.02 2.43 1.06 1.43 1.22 8.57%
  YoY % 183.33% -64.36% -16.87% 129.25% -25.87% 17.21% -
  Horiz. % 167.21% 59.02% 165.57% 199.18% 86.89% 117.21% 100.00%
P/EPS -22.31 28.18 -7.06 -9.58 4.33 33.82 19.12 -
  YoY % -179.17% 499.15% 26.30% -321.25% -87.20% 76.88% -
  Horiz. % -116.68% 147.38% -36.92% -50.10% 22.65% 176.88% 100.00%
EY -4.48 3.55 -14.15 -10.44 23.09 2.96 5.23 -
  YoY % -226.20% 125.09% -35.54% -145.21% 680.07% -43.40% -
  Horiz. % -85.66% 67.88% -270.55% -199.62% 441.49% 56.60% 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 0.35 0.00 0.35 0.40 0.45 0.85 0.53 -6.42%
  YoY % 0.00% 0.00% -12.50% -11.11% -47.06% 60.38% -
  Horiz. % 66.04% 0.00% 66.04% 75.47% 84.91% 160.38% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

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