Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2017-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     -84.71%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Revenue 41,277 58,341 45,638 53,162 0 102,050 79,677 -8.66%
  YoY % -29.25% 27.83% -14.15% 0.00% 0.00% 28.08% -
  Horiz. % 51.81% 73.22% 57.28% 66.72% 0.00% 128.08% 100.00%
PBT -62,264 -20,288 -57,581 -11,363 0 14,951 6,593 -
  YoY % -206.90% 64.77% -406.74% 0.00% 0.00% 126.77% -
  Horiz. % -944.40% -307.72% -873.37% -172.35% 0.00% 226.77% 100.00%
Tax 795 -1,553 -296 -5,489 0 -5 -6 -
  YoY % 151.19% -424.66% 94.61% 0.00% 0.00% 16.67% -
  Horiz. % -13,250.00% 25,883.33% 4,933.33% 91,483.33% -0.00% 83.33% 100.00%
NP -61,469 -21,841 -57,877 -16,852 0 14,946 6,587 -
  YoY % -181.44% 62.26% -243.44% 0.00% 0.00% 126.90% -
  Horiz. % -933.19% -331.58% -878.65% -255.84% 0.00% 226.90% 100.00%
NP to SH -61,890 -21,913 -57,864 -16,190 0 14,028 7,358 -
  YoY % -182.44% 62.13% -257.41% 0.00% 0.00% 90.65% -
  Horiz. % -841.13% -297.81% -786.41% -220.03% 0.00% 190.65% 100.00%
Tax Rate - % - % - % - % - % 0.03 % 0.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% 100.00%
Total Cost 102,746 80,182 103,515 70,014 0 87,104 73,090 4.80%
  YoY % 28.14% -22.54% 47.85% 0.00% 0.00% 19.17% -
  Horiz. % 140.57% 109.70% 141.63% 95.79% 0.00% 119.17% 100.00%
Net Worth 91,013 12,339,400 142,645 19,853,135 21,894,014 98,954 89,882 0.17%
  YoY % -99.26% 8,550.42% -99.28% -9.32% 22,025.39% 10.09% -
  Horiz. % 101.26% 13,728.32% 158.70% 22,087.80% 24,358.40% 110.09% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Net Worth 91,013 12,339,400 142,645 19,853,135 21,894,014 98,954 89,882 0.17%
  YoY % -99.26% 8,550.42% -99.28% -9.32% 22,025.39% 10.09% -
  Horiz. % 101.26% 13,728.32% 158.70% 22,087.80% 24,358.40% 110.09% 100.00%
NOSH 2,661,204 2,053,144 1,896,876 1,865,896 1,876,093 758,270 545,736 24.40%
  YoY % 29.62% 8.24% 1.66% -0.54% 147.42% 38.94% -
  Horiz. % 487.64% 376.22% 347.58% 341.90% 343.77% 138.94% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
NP Margin -148.92 % -37.44 % -126.82 % -31.70 % - % 14.65 % 8.27 % -
  YoY % -297.76% 70.48% -300.06% 0.00% 0.00% 77.15% -
  Horiz. % -1,800.73% -452.72% -1,533.49% -383.31% 0.00% 177.15% 100.00%
ROE -68.00 % -0.18 % -40.57 % -0.08 % - % 14.18 % 8.19 % -
  YoY % -37,677.78% 99.56% -50,612.50% 0.00% 0.00% 73.14% -
  Horiz. % -830.28% -2.20% -495.36% -0.98% 0.00% 173.14% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.55 2.84 2.41 2.85 - 13.46 14.60 -26.58%
  YoY % -45.42% 17.84% -15.44% 0.00% 0.00% -7.81% -
  Horiz. % 10.62% 19.45% 16.51% 19.52% 0.00% 92.19% 100.00%
EPS -2.33 -1.07 -3.05 -0.87 0.00 1.85 1.27 -
  YoY % -117.76% 64.92% -250.57% 0.00% 0.00% 45.67% -
  Horiz. % -183.46% -84.25% -240.16% -68.50% 0.00% 145.67% 100.00%
DPS 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 0.0342 6.0100 0.0752 10.6400 11.6700 0.1305 0.1647 -19.47%
  YoY % -99.43% 7,892.02% -99.29% -8.83% 8,842.53% -20.77% -
  Horiz. % 20.77% 3,649.06% 45.66% 6,460.23% 7,085.61% 79.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 0.93 1.32 1.03 1.20 - 2.31 1.80 -8.70%
  YoY % -29.55% 28.16% -14.17% 0.00% 0.00% 28.33% -
  Horiz. % 51.67% 73.33% 57.22% 66.67% 0.00% 128.33% 100.00%
EPS -1.40 -0.50 -1.31 -0.37 0.00 0.32 0.17 -
  YoY % -180.00% 61.83% -254.05% 0.00% 0.00% 88.24% -
  Horiz. % -823.53% -294.12% -770.59% -217.65% 0.00% 188.24% 100.00%
DPS 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 0.0206 2.7938 0.0323 4.4950 4.9571 0.0224 0.0204 0.13%
  YoY % -99.26% 8,549.54% -99.28% -9.32% 22,029.91% 9.80% -
  Horiz. % 100.98% 13,695.10% 158.33% 22,034.31% 24,299.51% 109.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 -
Price 0.0550 0.0150 0.0300 0.0400 0.0500 0.1200 0.0850 -
P/RPS 3.55 0.53 1.25 1.40 0.00 0.89 0.58 28.35%
  YoY % 569.81% -57.60% -10.71% 0.00% 0.00% 53.45% -
  Horiz. % 612.07% 91.38% 215.52% 241.38% 0.00% 153.45% 100.00%
P/EPS -2.36 -1.41 -0.98 -4.61 0.00 6.49 6.30 -
  YoY % -67.38% -43.88% 78.74% 0.00% 0.00% 3.02% -
  Horiz. % -37.46% -22.38% -15.56% -73.17% 0.00% 103.02% 100.00%
EY -42.28 -71.15 -101.68 -21.69 0.00 15.42 15.86 -
  YoY % 40.58% 30.03% -368.79% 0.00% 0.00% -2.77% -
  Horiz. % -266.58% -448.61% -641.11% -136.76% 0.00% 97.23% 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 1.61 0.00 0.40 0.00 0.00 0.92 0.52 16.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.92% -
  Horiz. % 309.62% 0.00% 76.92% 0.00% 0.00% 176.92% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 -
Price 0.0450 0.0150 0.0250 0.0400 0.0450 0.1100 0.0850 -
P/RPS 2.90 0.53 1.04 1.40 0.00 0.82 0.58 24.83%
  YoY % 447.17% -49.04% -25.71% 0.00% 0.00% 41.38% -
  Horiz. % 500.00% 91.38% 179.31% 241.38% 0.00% 141.38% 100.00%
P/EPS -1.93 -1.41 -0.82 -4.61 0.00 5.95 6.30 -
  YoY % -36.88% -71.95% 82.21% 0.00% 0.00% -5.56% -
  Horiz. % -30.63% -22.38% -13.02% -73.17% 0.00% 94.44% 100.00%
EY -51.68 -71.15 -122.02 -21.69 0.00 16.82 15.86 -
  YoY % 27.36% 41.69% -462.56% 0.00% 0.00% 6.05% -
  Horiz. % -325.85% -448.61% -769.36% -136.76% 0.00% 106.05% 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 1.32 0.00 0.33 0.00 0.00 0.84 0.52 13.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 61.54% -
  Horiz. % 253.85% 0.00% 63.46% 0.00% 0.00% 161.54% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
7. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
8. Wake Me Up When September Ends Ultimate Stock Tips
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS