Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2017-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     -268.88%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Revenue 20,941 26,652 20,920 23,091 57,776 0 49,204 -15.00%
  YoY % -21.43% 27.40% -9.40% -60.03% 0.00% 0.00% -
  Horiz. % 42.56% 54.17% 42.52% 46.93% 117.42% 0.00% 100.00%
PBT -1,095 -166 -6,241 -9,190 3,801 0 3,264 -
  YoY % -559.64% 97.34% 32.09% -341.78% 0.00% 0.00% -
  Horiz. % -33.55% -5.09% -191.21% -281.56% 116.45% 0.00% 100.00%
Tax -118 30 46 43 -6 0 0 -
  YoY % -493.33% -34.78% 6.98% 816.67% 0.00% 0.00% -
  Horiz. % 1,966.67% -500.00% -766.67% -716.67% 100.00% - -
NP -1,213 -136 -6,195 -9,147 3,795 0 3,264 -
  YoY % -791.91% 97.80% 32.27% -341.03% 0.00% 0.00% -
  Horiz. % -37.16% -4.17% -189.80% -280.24% 116.27% 0.00% 100.00%
NP to SH -1,571 -11,876 -6,232 -8,488 3,385 0 1,486 -
  YoY % 86.77% -90.56% 26.58% -350.75% 0.00% 0.00% -
  Horiz. % -105.72% -799.19% -419.38% -571.20% 227.79% 0.00% 100.00%
Tax Rate - % - % - % - % 0.16 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 22,154 26,788 27,115 32,238 53,981 0 45,940 -12.96%
  YoY % -17.30% -1.21% -15.89% -40.28% 0.00% 0.00% -
  Horiz. % 48.22% 58.31% 59.02% 70.17% 117.50% 0.00% 100.00%
Net Worth 147,262 14,446,936 18,808,232 209,353 256,695 232,620 102,455 7.15%
  YoY % -98.98% -23.19% 8,883.96% -18.44% 10.35% 127.04% -
  Horiz. % 143.73% 14,100.65% 18,357.41% 204.34% 250.54% 227.04% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 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
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Net Worth 147,262 14,446,936 18,808,232 209,353 256,695 232,620 102,455 7.15%
  YoY % -98.98% -23.19% 8,883.96% -18.44% 10.35% 127.04% -
  Horiz. % 143.73% 14,100.65% 18,357.41% 204.34% 250.54% 227.04% 100.00%
NOSH 2,071,204 1,973,625 1,865,896 1,865,896 1,880,555 1,863,945 782,105 20.36%
  YoY % 4.94% 5.77% 0.00% -0.78% 0.89% 138.32% -
  Horiz. % 264.82% 252.35% 238.57% 238.57% 240.45% 238.32% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
NP Margin -5.79 % -0.51 % -29.61 % -39.61 % 6.57 % - % 6.63 % -
  YoY % -1,035.29% 98.28% 25.25% -702.89% 0.00% 0.00% -
  Horiz. % -87.33% -7.69% -446.61% -597.44% 99.10% 0.00% 100.00%
ROE -1.07 % -0.08 % -0.03 % -4.05 % 1.32 % - % 1.45 % -
  YoY % -1,237.50% -166.67% 99.26% -406.82% 0.00% 0.00% -
  Horiz. % -73.79% -5.52% -2.07% -279.31% 91.03% 0.00% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 1.01 1.35 1.12 1.24 3.07 - 6.29 -29.39%
  YoY % -25.19% 20.54% -9.68% -59.61% 0.00% 0.00% -
  Horiz. % 16.06% 21.46% 17.81% 19.71% 48.81% 0.00% 100.00%
EPS -0.08 -0.04 -0.33 -0.45 0.18 0.00 0.19 -
  YoY % -100.00% 87.88% 26.67% -350.00% 0.00% 0.00% -
  Horiz. % -42.11% -21.05% -173.68% -236.84% 94.74% 0.00% 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 0.0711 7.3200 10.0800 0.1122 0.1365 0.1248 0.1310 -10.98%
  YoY % -99.03% -27.38% 8,883.96% -17.80% 9.38% -4.73% -
  Horiz. % 54.27% 5,587.79% 7,694.66% 85.65% 104.20% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 0.47 0.60 0.47 0.52 1.31 - 1.11 -15.09%
  YoY % -21.67% 27.66% -9.62% -60.31% 0.00% 0.00% -
  Horiz. % 42.34% 54.05% 42.34% 46.85% 118.02% 0.00% 100.00%
EPS -0.04 -0.27 -0.14 -0.19 0.08 0.00 0.03 -
  YoY % 85.19% -92.86% 26.32% -337.50% 0.00% 0.00% -
  Horiz. % -133.33% -900.00% -466.67% -633.33% 266.67% 0.00% 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 0.0333 3.2710 4.2585 0.0474 0.0581 0.0527 0.0232 7.12%
  YoY % -98.98% -23.19% 8,884.18% -18.42% 10.25% 127.16% -
  Horiz. % 143.53% 14,099.14% 18,355.61% 204.31% 250.43% 227.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 -
Price 0.0150 0.0150 0.0350 0.0350 0.0750 0.0650 0.1150 -
P/RPS 1.48 1.11 3.12 2.83 2.44 0.00 1.83 -3.96%
  YoY % 33.33% -64.42% 10.25% 15.98% 0.00% 0.00% -
  Horiz. % 80.87% 60.66% 170.49% 154.64% 133.33% 0.00% 100.00%
P/EPS -19.78 -2.49 -10.48 -7.69 41.67 0.00 60.53 -
  YoY % -694.38% 76.24% -36.28% -118.45% 0.00% 0.00% -
  Horiz. % -32.68% -4.11% -17.31% -12.70% 68.84% 0.00% 100.00%
EY -5.06 -40.12 -9.54 -13.00 2.40 0.00 1.65 -
  YoY % 87.39% -320.55% 26.62% -641.67% 0.00% 0.00% -
  Horiz. % -306.67% -2,431.52% -578.18% -787.88% 145.45% 0.00% 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 0.00 0.31 0.55 0.52 0.88 -23.87%
  YoY % 0.00% 0.00% 0.00% -43.64% 5.77% -40.91% -
  Horiz. % 23.86% 0.00% 0.00% 35.23% 62.50% 59.09% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 30/03/20 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 -
Price 0.0050 0.0150 0.0500 0.0550 0.0950 0.0600 0.0700 -
P/RPS 0.49 1.11 4.46 4.44 3.09 0.00 1.11 -14.41%
  YoY % -55.86% -75.11% 0.45% 43.69% 0.00% 0.00% -
  Horiz. % 44.14% 100.00% 401.80% 400.00% 278.38% 0.00% 100.00%
P/EPS -6.59 -2.49 -14.97 -12.09 52.78 0.00 36.84 -
  YoY % -164.66% 83.37% -23.82% -122.91% 0.00% 0.00% -
  Horiz. % -17.89% -6.76% -40.64% -32.82% 143.27% 0.00% 100.00%
EY -15.17 -40.12 -6.68 -8.27 1.89 0.00 2.71 -
  YoY % 62.19% -500.60% 19.23% -537.57% 0.00% 0.00% -
  Horiz. % -559.78% -1,480.44% -246.49% -305.17% 69.74% 0.00% 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 0.07 0.00 0.00 0.49 0.70 0.48 0.53 -31.97%
  YoY % 0.00% 0.00% 0.00% -30.00% 45.83% -9.43% -
  Horiz. % 13.21% 0.00% 0.00% 92.45% 132.08% 90.57% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. What happened to Evergrande and its impacts to the steel industry Shiba Capital
4. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
5. 【行家论股/视频】顶级手套 财测目标价下调 南洋行家论股
6. CALVIN TAN KIND WARNING TO STKOAY (SELL BANK), PANG72 (DON'T CHASE GENETEC), ULARSAWA (GET OUT OF GLOVES) BUY PALM OIL SHARES NOW NOW!! NOW!!! SAFEST THE INVESTMENT APPROACH OF CALVIN TAN
7. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
8. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
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
 
 

297  193  554  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.0750.00 
 BINTAI 0.64+0.07 
 TIGER-OR 0.0050.00 
 SERBADK 0.355-0.01 
 TANCO 0.25+0.01 
 KAB 0.385+0.01 
 AIMFLEX 0.175+0.01 
 FINTEC 0.025+0.005 
 TOPGLOV 2.80+0.13 
 DNEX 0.77+0.005 
PARTNERS & BROKERS