Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2017-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     82.11%    YoY -     -25.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Revenue 12,946 12,003 11,651 10,581 13,432 24,229 24,979 -8.66%
  YoY % 7.86% 3.02% 10.11% -21.23% -44.56% -3.00% -
  Horiz. % 51.83% 48.05% 46.64% 42.36% 53.77% 97.00% 100.00%
PBT -2,838 477 -624 -2,384 -2,257 2,010 1,424 -
  YoY % -694.97% 176.44% 73.83% -5.63% -212.29% 41.15% -
  Horiz. % -199.30% 33.50% -43.82% -167.42% -158.50% 141.15% 100.00%
Tax 24 23 37 46 38 0 0 -
  YoY % 4.35% -37.84% -19.57% 21.05% 0.00% 0.00% -
  Horiz. % 63.16% 60.53% 97.37% 121.05% 100.00% - -
NP -2,814 500 -587 -2,338 -2,219 2,010 1,424 -
  YoY % -662.80% 185.18% 74.89% -5.36% -210.40% 41.15% -
  Horiz. % -197.61% 35.11% -41.22% -164.19% -155.83% 141.15% 100.00%
NP to SH -2,665 67 -963 -2,897 -2,301 1,493 1,525 -
  YoY % -4,077.61% 106.96% 66.76% -25.90% -254.12% -2.10% -
  Horiz. % -174.75% 4.39% -63.15% -189.97% -150.89% 97.90% 100.00%
Tax Rate - % -4.82 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 15,760 11,503 12,238 12,919 15,651 22,219 23,555 -5.39%
  YoY % 37.01% -6.01% -5.27% -17.46% -29.56% -5.67% -
  Horiz. % 66.91% 48.83% 51.95% 54.85% 66.44% 94.33% 100.00%
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 88,776 2.85%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 142.73% -
  Horiz. % 122.59% 141.38% 16,815.45% 21,858.55% 241.28% 242.73% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 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
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 88,776 2.85%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 142.73% -
  Horiz. % 122.59% 141.38% 16,815.45% 21,858.55% 241.28% 242.73% 100.00%
NOSH 2,230,081 2,071,204 1,926,221 1,865,896 1,865,896 1,658,888 544,642 21.44%
  YoY % 7.67% 7.53% 3.23% 0.00% 12.48% 204.58% -
  Horiz. % 409.46% 380.29% 353.67% 342.59% 342.59% 304.58% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
NP Margin -21.74 % 4.17 % -5.04 % -22.10 % -16.52 % 8.30 % 5.70 % -
  YoY % -621.34% 182.74% 77.19% -33.78% -299.04% 45.61% -
  Horiz. % -381.40% 73.16% -88.42% -387.72% -289.82% 145.61% 100.00%
ROE -2.45 % 0.05 % -0.01 % -0.01 % -1.07 % 0.69 % 1.72 % -
  YoY % -5,000.00% 600.00% 0.00% 99.07% -255.07% -59.88% -
  Horiz. % -142.44% 2.91% -0.58% -0.58% -62.21% 40.12% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 0.58 0.58 0.60 0.57 0.72 1.46 4.59 -24.80%
  YoY % 0.00% -3.33% 5.26% -20.83% -50.68% -68.19% -
  Horiz. % 12.64% 12.64% 13.07% 12.42% 15.69% 31.81% 100.00%
EPS -0.12 0.00 -0.05 -0.16 -0.12 0.09 0.28 -
  YoY % 0.00% 0.00% 68.75% -33.33% -233.33% -67.86% -
  Horiz. % -42.86% 0.00% -17.86% -57.14% -42.86% 32.14% 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 0.0488 0.0606 7.7500 10.4000 0.1148 0.1299 0.1630 -15.31%
  YoY % -19.47% -99.22% -25.48% 8,959.23% -11.62% -20.31% -
  Horiz. % 29.94% 37.18% 4,754.60% 6,380.37% 70.43% 79.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 0.29 0.27 0.26 0.24 0.30 0.55 0.57 -8.89%
  YoY % 7.41% 3.85% 8.33% -20.00% -45.45% -3.51% -
  Horiz. % 50.88% 47.37% 45.61% 42.11% 52.63% 96.49% 100.00%
EPS -0.06 0.00 -0.02 -0.07 -0.05 0.03 0.03 -
  YoY % 0.00% 0.00% 71.43% -40.00% -266.67% 0.00% -
  Horiz. % -200.00% 0.00% -66.67% -233.33% -166.67% 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 0.0246 0.0284 3.3800 4.3937 0.0485 0.0488 0.0201 2.82%
  YoY % -13.38% -99.16% -23.07% 8,959.17% -0.61% 142.79% -
  Horiz. % 122.39% 141.29% 16,815.92% 21,859.21% 241.29% 242.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 -
Price 0.0350 0.0150 0.0200 0.0350 0.0450 0.1200 0.0850 -
P/RPS 6.03 2.59 3.31 6.17 6.25 8.22 1.85 17.68%
  YoY % 132.82% -21.75% -46.35% -1.28% -23.97% 344.32% -
  Horiz. % 325.95% 140.00% 178.92% 333.51% 337.84% 444.32% 100.00%
P/EPS -29.29 463.70 -40.00 -22.54 -36.49 133.33 30.36 -
  YoY % -106.32% 1,259.25% -77.46% 38.23% -127.37% 339.16% -
  Horiz. % -96.48% 1,527.34% -131.75% -74.24% -120.19% 439.16% 100.00%
EY -3.41 0.22 -2.50 -4.44 -2.74 0.75 3.29 -
  YoY % -1,650.00% 108.80% 43.69% -62.04% -465.33% -77.20% -
  Horiz. % -103.65% 6.69% -75.99% -134.95% -83.28% 22.80% 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 0.72 0.25 0.00 0.00 0.39 0.92 0.52 4.59%
  YoY % 188.00% 0.00% 0.00% 0.00% -57.61% 76.92% -
  Horiz. % 138.46% 48.08% 0.00% 0.00% 75.00% 176.92% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/12/20 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 -
Price 0.0450 0.0100 0.0200 0.0350 0.0450 0.1250 0.0850 -
P/RPS 7.75 1.73 3.31 6.17 6.25 8.56 1.85 21.82%
  YoY % 347.98% -47.73% -46.35% -1.28% -26.99% 362.70% -
  Horiz. % 418.92% 93.51% 178.92% 333.51% 337.84% 462.70% 100.00%
P/EPS -37.66 309.13 -40.00 -22.54 -36.49 138.89 30.36 -
  YoY % -112.18% 872.83% -77.46% 38.23% -126.27% 357.48% -
  Horiz. % -124.04% 1,018.21% -131.75% -74.24% -120.19% 457.48% 100.00%
EY -2.66 0.32 -2.50 -4.44 -2.74 0.72 3.29 -
  YoY % -931.25% 112.80% 43.69% -62.04% -480.56% -78.12% -
  Horiz. % -80.85% 9.73% -75.99% -134.95% -83.28% 21.88% 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 0.92 0.17 0.00 0.00 0.39 0.96 0.52 8.18%
  YoY % 441.18% 0.00% 0.00% 0.00% -59.38% 84.62% -
  Horiz. % 176.92% 32.69% 0.00% 0.00% 75.00% 184.62% 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. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. 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
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

114  167  472  1557 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.810.00 
 IMPIANA 0.095+0.02 
 KNM 0.24+0.01 
 SKPRES-WB 0.28+0.005 
 TFP 0.10-0.01 
 VS-WB 0.575-0.005 
 VIS 1.57+0.20 
 MINETEC-PR 0.0050.00 
 DESTINI 0.26+0.01 
 BENALEC 0.165+0.005 
PARTNERS & BROKERS