Highlights

[NEXGRAM] YoY Quarter Result on 2016-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -115.30%    YoY -     -279.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 15,674 11,472 11,511 13,644 66,792 27,832 19,003 -3.04%
  YoY % 36.63% -0.34% -15.63% -79.57% 139.98% 46.46% -
  Horiz. % 82.48% 60.37% 60.57% 71.80% 351.48% 146.46% 100.00%
PBT 1,485 -10,224 -437 -3,910 4,680 2,202 1,874 -3.66%
  YoY % 114.52% -2,239.59% 88.82% -183.55% 112.53% 17.50% -
  Horiz. % 79.24% -545.57% -23.32% -208.64% 249.73% 117.50% 100.00%
Tax 8 7,193 -82 0 -3 -6 0 -
  YoY % -99.89% 8,871.95% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % -133.33% -119,883.34% 1,366.67% -0.00% 50.00% 100.00% -
NP 1,493 -3,031 -519 -3,910 4,677 2,196 1,874 -3.57%
  YoY % 149.26% -484.01% 86.73% -183.60% 112.98% 17.18% -
  Horiz. % 79.67% -161.74% -27.69% -208.64% 249.57% 117.18% 100.00%
NP to SH 1,785 -3,012 -277 -3,675 3,412 2,191 1,946 -1.37%
  YoY % 159.26% -987.36% 92.46% -207.71% 55.73% 12.59% -
  Horiz. % 91.73% -154.78% -14.23% -188.85% 175.33% 112.59% 100.00%
Tax Rate -0.54 % - % - % - % 0.06 % 0.27 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -77.78% 0.00% -
  Horiz. % -200.00% 0.00% 0.00% 0.00% 22.22% 100.00% -
Total Cost 14,181 14,503 12,030 17,554 62,115 25,636 17,129 -2.98%
  YoY % -2.22% 20.56% -31.47% -71.74% 142.30% 49.66% -
  Horiz. % 82.79% 84.67% 70.23% 102.48% 362.63% 149.66% 100.00%
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37%
  YoY % 7,786.82% -9.95% -7.79% 12.02% -3.06% 151.32% -
  Horiz. % 17,871.79% 226.60% 251.63% 272.89% 243.62% 251.32% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 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
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37%
  YoY % 7,786.82% -9.95% -7.79% 12.02% -3.06% 151.32% -
  Horiz. % 17,871.79% 226.60% 251.63% 272.89% 243.62% 251.32% 100.00%
NOSH 2,017,675 1,865,896 1,865,896 1,837,499 1,483,478 842,692 486,499 25.57%
  YoY % 8.13% 0.00% 1.55% 23.86% 76.04% 73.22% -
  Horiz. % 414.73% 383.53% 383.53% 377.70% 304.93% 173.22% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 9.53 % -26.42 % -4.51 % -28.66 % 7.00 % 7.89 % 9.86 % -0.54%
  YoY % 136.07% -485.81% 84.26% -509.43% -11.28% -19.98% -
  Horiz. % 96.65% -267.95% -45.74% -290.67% 70.99% 80.02% 100.00%
ROE 0.01 % -1.61 % -0.13 % -1.63 % 1.69 % 1.05 % 2.35 % -58.27%
  YoY % 100.62% -1,138.46% 92.02% -196.45% 60.95% -55.32% -
  Horiz. % 0.43% -68.51% -5.53% -69.36% 71.91% 44.68% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.78 0.61 0.62 0.74 4.50 3.30 3.91 -22.75%
  YoY % 27.87% -1.61% -16.22% -83.56% 36.36% -15.60% -
  Horiz. % 19.95% 15.60% 15.86% 18.93% 115.09% 84.40% 100.00%
EPS 0.09 -0.16 -0.01 -0.20 0.23 0.26 0.40 -21.24%
  YoY % 156.25% -1,500.00% 95.00% -186.96% -11.54% -35.00% -
  Horiz. % 22.50% -40.00% -2.50% -50.00% 57.50% 65.00% 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 7.3300 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 82.66%
  YoY % 7,193.53% -9.95% -9.19% -9.57% -44.94% 45.09% -
  Horiz. % 4,309.23% 59.08% 65.61% 72.25% 79.89% 145.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.70 0.51 0.52 0.61 3.00 1.25 0.85 -3.06%
  YoY % 37.25% -1.92% -14.75% -79.67% 140.00% 47.06% -
  Horiz. % 82.35% 60.00% 61.18% 71.76% 352.94% 147.06% 100.00%
EPS 0.08 -0.14 -0.01 -0.16 0.15 0.10 0.09 -1.87%
  YoY % 157.14% -1,300.00% 93.75% -206.67% 50.00% 11.11% -
  Horiz. % 88.89% -155.56% -11.11% -177.78% 166.67% 111.11% 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 6.6318 0.0841 0.0934 0.1013 0.0904 0.0933 0.0371 129.38%
  YoY % 7,785.61% -9.96% -7.80% 12.06% -3.11% 151.48% -
  Horiz. % 17,875.47% 226.68% 251.75% 273.05% 243.67% 251.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 -
Price 0.0200 0.0650 0.0450 0.0550 0.0750 0.0800 0.0950 -
P/RPS 2.57 10.57 7.29 0.01 1.67 2.42 2.43 0.90%
  YoY % -75.69% 44.99% 72,800.00% -99.40% -30.99% -0.41% -
  Horiz. % 105.76% 434.98% 300.00% 0.41% 68.72% 99.59% 100.00%
P/EPS 22.61 -40.27 -303.12 -0.03 32.61 30.77 23.75 -0.78%
  YoY % 156.15% 86.71% -1,010,300.00% -100.09% 5.98% 29.56% -
  Horiz. % 95.20% -169.56% -1,276.29% -0.13% 137.31% 129.56% 100.00%
EY 4.42 -2.48 -0.33 -3,636.15 3.07 3.25 4.21 0.78%
  YoY % 278.23% -651.52% 99.99% -118,541.37% -5.54% -22.80% -
  Horiz. % 104.99% -58.91% -7.84% -86,369.35% 72.92% 77.20% 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 0.65 0.40 0.45 0.55 0.32 0.56 -
  YoY % 0.00% 62.50% -11.11% -18.18% 71.88% -42.86% -
  Horiz. % 0.00% 116.07% 71.43% 80.36% 98.21% 57.14% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 -
Price 0.0150 0.0350 0.0450 0.0550 0.1150 0.1300 0.0850 -
P/RPS 1.93 5.69 7.29 0.01 2.55 3.94 2.18 -1.93%
  YoY % -66.08% -21.95% 72,800.00% -99.61% -35.28% 80.73% -
  Horiz. % 88.53% 261.01% 334.40% 0.46% 116.97% 180.73% 100.00%
P/EPS 16.96 -21.68 -303.12 -0.03 50.00 50.00 21.25 -3.55%
  YoY % 178.23% 92.85% -1,010,300.00% -100.06% 0.00% 135.29% -
  Horiz. % 79.81% -102.02% -1,426.45% -0.14% 235.29% 235.29% 100.00%
EY 5.90 -4.61 -0.33 -3,636.15 2.00 2.00 4.71 3.67%
  YoY % 227.98% -1,296.97% 99.99% -181,907.50% 0.00% -57.54% -
  Horiz. % 125.27% -97.88% -7.01% -77,200.63% 42.46% 42.46% 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 0.35 0.40 0.45 0.85 0.53 0.50 -
  YoY % 0.00% -12.50% -11.11% -47.06% 60.38% 6.00% -
  Horiz. % 0.00% 70.00% 80.00% 90.00% 170.00% 106.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS