Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2018-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     -115.12%    YoY -     26.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Revenue 20,920 23,091 57,776 0 49,204 52,063 34,166 -8.91%
  YoY % -9.40% -60.03% 0.00% 0.00% -5.49% 52.38% -
  Horiz. % 61.23% 67.58% 169.10% 0.00% 144.01% 152.38% 100.00%
PBT -6,241 -9,190 3,801 0 3,264 2,874 2,792 -
  YoY % 32.09% -341.78% 0.00% 0.00% 13.57% 2.94% -
  Horiz. % -223.53% -329.15% 136.14% 0.00% 116.91% 102.94% 100.00%
Tax 46 43 -6 0 0 0 23 14.10%
  YoY % 6.98% 816.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 186.96% -26.09% 0.00% 0.00% 0.00% 100.00%
NP -6,195 -9,147 3,795 0 3,264 2,874 2,815 -
  YoY % 32.27% -341.03% 0.00% 0.00% 13.57% 2.10% -
  Horiz. % -220.07% -324.94% 134.81% 0.00% 115.95% 102.10% 100.00%
NP to SH -6,232 -8,488 3,385 0 1,486 2,900 2,712 -
  YoY % 26.58% -350.75% 0.00% 0.00% -48.76% 6.93% -
  Horiz. % -229.79% -312.98% 124.82% 0.00% 54.79% 106.93% 100.00%
Tax Rate - % - % 0.16 % - % - % - % -0.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -19.51% 0.00% 0.00% 0.00% 100.00%
Total Cost 27,115 32,238 53,981 0 45,940 49,189 31,351 -2.72%
  YoY % -15.89% -40.28% 0.00% 0.00% -6.61% 56.90% -
  Horiz. % 86.49% 102.83% 172.18% 0.00% 146.53% 156.90% 100.00%
Net Worth 18,808,232 209,353 256,695 232,620 102,455 129,247 77,177 184.59%
  YoY % 8,883.96% -18.44% 10.35% 127.04% -20.73% 67.47% -
  Horiz. % 24,370.23% 271.26% 332.61% 301.41% 132.75% 167.47% 100.00%
Dividend
31/01/18 31/01/17 31/10/15 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
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 18,808,232 209,353 256,695 232,620 102,455 129,247 77,177 184.59%
  YoY % 8,883.96% -18.44% 10.35% 127.04% -20.73% 67.47% -
  Horiz. % 24,370.23% 271.26% 332.61% 301.41% 132.75% 167.47% 100.00%
NOSH 1,865,896 1,865,896 1,880,555 1,863,945 782,105 659,090 459,661 30.55%
  YoY % 0.00% -0.78% 0.89% 138.32% 18.66% 43.39% -
  Horiz. % 405.93% 405.93% 409.12% 405.50% 170.15% 143.39% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -29.61 % -39.61 % 6.57 % - % 6.63 % 5.52 % 8.24 % -
  YoY % 25.25% -702.89% 0.00% 0.00% 20.11% -33.01% -
  Horiz. % -359.34% -480.70% 79.73% 0.00% 80.46% 66.99% 100.00%
ROE -0.03 % -4.05 % 1.32 % - % 1.45 % 2.24 % 3.51 % -
  YoY % 99.26% -406.82% 0.00% 0.00% -35.27% -36.18% -
  Horiz. % -0.85% -115.38% 37.61% 0.00% 41.31% 63.82% 100.00%
Per Share
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.12 1.24 3.07 - 6.29 7.90 7.43 -30.24%
  YoY % -9.68% -59.61% 0.00% 0.00% -20.38% 6.33% -
  Horiz. % 15.07% 16.69% 41.32% 0.00% 84.66% 106.33% 100.00%
EPS -0.33 -0.45 0.18 0.00 0.19 0.44 0.59 -
  YoY % 26.67% -350.00% 0.00% 0.00% -56.82% -25.42% -
  Horiz. % -55.93% -76.27% 30.51% 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 10.0800 0.1122 0.1365 0.1248 0.1310 0.1961 0.1679 117.99%
  YoY % 8,883.96% -17.80% 9.38% -4.73% -33.20% 16.80% -
  Horiz. % 6,003.57% 66.83% 81.30% 74.33% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.01 1.11 2.79 - 2.38 2.51 1.65 -8.92%
  YoY % -9.01% -60.22% 0.00% 0.00% -5.18% 52.12% -
  Horiz. % 61.21% 67.27% 169.09% 0.00% 144.24% 152.12% 100.00%
EPS -0.30 -0.41 0.16 0.00 0.07 0.14 0.13 -
  YoY % 26.83% -356.25% 0.00% 0.00% -50.00% 7.69% -
  Horiz. % -230.77% -315.38% 123.08% 0.00% 53.85% 107.69% 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 9.0808 0.1011 0.1239 0.1123 0.0495 0.0624 0.0373 184.54%
  YoY % 8,882.00% -18.40% 10.33% 126.87% -20.67% 67.29% -
  Horiz. % 24,345.31% 271.05% 332.17% 301.07% 132.71% 167.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 31/10/13 31/10/12 -
Price 0.0350 0.0350 0.0750 0.0650 0.1150 0.0900 0.1200 -
P/RPS 3.12 2.83 2.44 0.00 1.83 1.14 1.61 13.42%
  YoY % 10.25% 15.98% 0.00% 0.00% 60.53% -29.19% -
  Horiz. % 193.79% 175.78% 151.55% 0.00% 113.66% 70.81% 100.00%
P/EPS -10.48 -7.69 41.67 0.00 60.53 20.45 20.34 -
  YoY % -36.28% -118.45% 0.00% 0.00% 195.99% 0.54% -
  Horiz. % -51.52% -37.81% 204.87% 0.00% 297.59% 100.54% 100.00%
EY -9.54 -13.00 2.40 0.00 1.65 4.89 4.92 -
  YoY % 26.62% -641.67% 0.00% 0.00% -66.26% -0.61% -
  Horiz. % -193.90% -264.23% 48.78% 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 0.31 0.55 0.52 0.88 0.46 0.71 -
  YoY % 0.00% -43.64% 5.77% -40.91% 91.30% -35.21% -
  Horiz. % 0.00% 43.66% 77.46% 73.24% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 26/12/13 24/12/12 -
Price 0.0500 0.0550 0.0950 0.0600 0.0700 0.0750 0.1000 -
P/RPS 4.46 4.44 3.09 0.00 1.11 0.95 1.35 25.54%
  YoY % 0.45% 43.69% 0.00% 0.00% 16.84% -29.63% -
  Horiz. % 330.37% 328.89% 228.89% 0.00% 82.22% 70.37% 100.00%
P/EPS -14.97 -12.09 52.78 0.00 36.84 17.05 16.95 -
  YoY % -23.82% -122.91% 0.00% 0.00% 116.07% 0.59% -
  Horiz. % -88.32% -71.33% 311.39% 0.00% 217.35% 100.59% 100.00%
EY -6.68 -8.27 1.89 0.00 2.71 5.87 5.90 -
  YoY % 19.23% -537.57% 0.00% 0.00% -53.83% -0.51% -
  Horiz. % -113.22% -140.17% 32.03% 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 0.49 0.70 0.48 0.53 0.38 0.60 -
  YoY % 0.00% -30.00% 45.83% -9.43% 39.47% -36.67% -
  Horiz. % 0.00% 81.67% 116.67% 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers