Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2016-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Revenue 26,652 20,920 23,091 0 49,204 52,063 34,166 -3.89%
  YoY % 27.40% -9.40% 0.00% 0.00% -5.49% 52.38% -
  Horiz. % 78.01% 61.23% 67.58% 0.00% 144.01% 152.38% 100.00%
PBT -166 -6,241 -9,190 0 3,264 2,874 2,792 -
  YoY % 97.34% 32.09% 0.00% 0.00% 13.57% 2.94% -
  Horiz. % -5.95% -223.53% -329.15% 0.00% 116.91% 102.94% 100.00%
Tax 30 46 43 0 0 0 23 4.34%
  YoY % -34.78% 6.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 200.00% 186.96% 0.00% 0.00% 0.00% 100.00%
NP -136 -6,195 -9,147 0 3,264 2,874 2,815 -
  YoY % 97.80% 32.27% 0.00% 0.00% 13.57% 2.10% -
  Horiz. % -4.83% -220.07% -324.94% 0.00% 115.95% 102.10% 100.00%
NP to SH -11,876 -6,232 -8,488 0 1,486 2,900 2,712 -
  YoY % -90.56% 26.58% 0.00% 0.00% -48.76% 6.93% -
  Horiz. % -437.91% -229.79% -312.98% 0.00% 54.79% 106.93% 100.00%
Tax Rate - % - % - % - % - % - % -0.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 26,788 27,115 32,238 0 45,940 49,189 31,351 -2.48%
  YoY % -1.21% -15.89% 0.00% 0.00% -6.61% 56.90% -
  Horiz. % 85.45% 86.49% 102.83% 0.00% 146.53% 156.90% 100.00%
Net Worth 14,446,936 18,808,232 209,353 232,620 102,455 129,247 77,177 130.83%
  YoY % -23.19% 8,883.96% -10.00% 127.04% -20.73% 67.47% -
  Horiz. % 18,719.21% 24,370.23% 271.26% 301.41% 132.75% 167.47% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 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
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 14,446,936 18,808,232 209,353 232,620 102,455 129,247 77,177 130.83%
  YoY % -23.19% 8,883.96% -10.00% 127.04% -20.73% 67.47% -
  Horiz. % 18,719.21% 24,370.23% 271.26% 301.41% 132.75% 167.47% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,863,945 782,105 659,090 459,661 26.23%
  YoY % 5.77% 0.00% 0.10% 138.32% 18.66% 43.39% -
  Horiz. % 429.37% 405.93% 405.93% 405.50% 170.15% 143.39% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -0.51 % -29.61 % -39.61 % - % 6.63 % 5.52 % 8.24 % -
  YoY % 98.28% 25.25% 0.00% 0.00% 20.11% -33.01% -
  Horiz. % -6.19% -359.34% -480.70% 0.00% 80.46% 66.99% 100.00%
ROE -0.08 % -0.03 % -4.05 % - % 1.45 % 2.24 % 3.51 % -
  YoY % -166.67% 99.26% 0.00% 0.00% -35.27% -36.18% -
  Horiz. % -2.28% -0.85% -115.38% 0.00% 41.31% 63.82% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.35 1.12 1.24 - 6.29 7.90 7.43 -23.86%
  YoY % 20.54% -9.68% 0.00% 0.00% -20.38% 6.33% -
  Horiz. % 18.17% 15.07% 16.69% 0.00% 84.66% 106.33% 100.00%
EPS -0.04 -0.33 -0.45 0.00 0.19 0.44 0.59 -
  YoY % 87.88% 26.67% 0.00% 0.00% -56.82% -25.42% -
  Horiz. % -6.78% -55.93% -76.27% 0.00% 32.20% 74.58% 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 7.3200 10.0800 0.1122 0.1248 0.1310 0.1961 0.1679 82.86%
  YoY % -27.38% 8,883.96% -10.10% -4.73% -33.20% 16.80% -
  Horiz. % 4,359.74% 6,003.57% 66.83% 74.33% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,789,204
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.96 0.75 0.83 - 1.76 1.87 1.22 -3.76%
  YoY % 28.00% -9.64% 0.00% 0.00% -5.88% 53.28% -
  Horiz. % 78.69% 61.48% 68.03% 0.00% 144.26% 153.28% 100.00%
EPS -0.43 -0.22 -0.30 0.00 0.05 0.10 0.10 -
  YoY % -95.45% 26.67% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % -430.00% -220.00% -300.00% 0.00% 50.00% 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 5.1796 6.7432 0.0751 0.0834 0.0367 0.0463 0.0277 130.79%
  YoY % -23.19% 8,878.96% -9.95% 127.25% -20.73% 67.15% -
  Horiz. % 18,698.92% 24,343.68% 271.12% 301.08% 132.49% 167.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 31/10/14 31/10/13 31/10/12 -
Price 0.0150 0.0350 0.0350 0.0650 0.1150 0.0900 0.1200 -
P/RPS 1.11 3.12 2.83 0.00 1.83 1.14 1.61 -5.77%
  YoY % -64.42% 10.25% 0.00% 0.00% 60.53% -29.19% -
  Horiz. % 68.94% 193.79% 175.78% 0.00% 113.66% 70.81% 100.00%
P/EPS -2.49 -10.48 -7.69 0.00 60.53 20.45 20.34 -
  YoY % 76.24% -36.28% 0.00% 0.00% 195.99% 0.54% -
  Horiz. % -12.24% -51.52% -37.81% 0.00% 297.59% 100.54% 100.00%
EY -40.12 -9.54 -13.00 0.00 1.65 4.89 4.92 -
  YoY % -320.55% 26.62% 0.00% 0.00% -66.26% -0.61% -
  Horiz. % -815.45% -193.90% -264.23% 0.00% 33.54% 99.39% 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 0.00 0.00 0.31 0.52 0.88 0.46 0.71 -
  YoY % 0.00% 0.00% -40.38% -40.91% 91.30% -35.21% -
  Horiz. % 0.00% 0.00% 43.66% 73.24% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 22/03/19 30/03/18 31/03/17 29/03/16 30/12/14 26/12/13 24/12/12 -
Price 0.0150 0.0500 0.0550 0.0600 0.0700 0.0750 0.1000 -
P/RPS 1.11 4.46 4.44 0.00 1.11 0.95 1.35 -3.08%
  YoY % -75.11% 0.45% 0.00% 0.00% 16.84% -29.63% -
  Horiz. % 82.22% 330.37% 328.89% 0.00% 82.22% 70.37% 100.00%
P/EPS -2.49 -14.97 -12.09 0.00 36.84 17.05 16.95 -
  YoY % 83.37% -23.82% 0.00% 0.00% 116.07% 0.59% -
  Horiz. % -14.69% -88.32% -71.33% 0.00% 217.35% 100.59% 100.00%
EY -40.12 -6.68 -8.27 0.00 2.71 5.87 5.90 -
  YoY % -500.60% 19.23% 0.00% 0.00% -53.83% -0.51% -
  Horiz. % -680.00% -113.22% -140.17% 0.00% 45.93% 99.49% 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 0.00 0.00 0.49 0.48 0.53 0.38 0.60 -
  YoY % 0.00% 0.00% 2.08% -9.43% 39.47% -36.67% -
  Horiz. % 0.00% 0.00% 81.67% 80.00% 88.33% 63.33% 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
 
 

497  439  567 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KEYASIC 0.21+0.005 
 UCREST 0.485-0.11 
 SCBUILD 0.10-0.025 
 FOCUS 0.115-0.015 
 CENSOF 0.46-0.02 
 MINDA 0.17+0.015 
 DOLPHIN 0.125+0.015 
 EDUSPEC 0.015-0.005 
 EFORCE 0.64+0.15 
 MNC 0.0450.00 

FEATURED POSTS

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