Highlights

[NEXGRAM] YoY Quarter Result on 2017-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 23-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     95.52%    YoY -     92.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Revenue 4,497 15,674 11,472 11,511 13,644 66,792 27,832 -25.30%
  YoY % -71.31% 36.63% -0.34% -15.63% -79.57% 139.98% -
  Horiz. % 16.16% 56.32% 41.22% 41.36% 49.02% 239.98% 100.00%
PBT -1,195 1,485 -10,224 -437 -3,910 4,680 2,202 -
  YoY % -180.47% 114.52% -2,239.59% 88.82% -183.55% 112.53% -
  Horiz. % -54.27% 67.44% -464.31% -19.85% -177.57% 212.53% 100.00%
Tax 7 8 7,193 -82 0 -3 -6 -
  YoY % -12.50% -99.89% 8,871.95% 0.00% 0.00% 50.00% -
  Horiz. % -116.67% -133.33% -119,883.34% 1,366.67% -0.00% 50.00% 100.00%
NP -1,188 1,493 -3,031 -519 -3,910 4,677 2,196 -
  YoY % -179.57% 149.26% -484.01% 86.73% -183.60% 112.98% -
  Horiz. % -54.10% 67.99% -138.02% -23.63% -178.05% 212.98% 100.00%
NP to SH -656 1,785 -3,012 -277 -3,675 3,412 2,191 -
  YoY % -136.75% 159.26% -987.36% 92.46% -207.71% 55.73% -
  Horiz. % -29.94% 81.47% -137.47% -12.64% -167.73% 155.73% 100.00%
Tax Rate - % -0.54 % - % - % - % 0.06 % 0.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -77.78% -
  Horiz. % 0.00% -200.00% 0.00% 0.00% 0.00% 22.22% 100.00%
Total Cost 5,685 14,181 14,503 12,030 17,554 62,115 25,636 -21.42%
  YoY % -59.91% -2.22% 20.56% -31.47% -71.74% 142.30% -
  Horiz. % 22.18% 55.32% 56.57% 46.93% 68.47% 242.30% 100.00%
Net Worth 148,919 14,789,558 187,522 208,234 225,828 201,604 207,976 -5.20%
  YoY % -98.99% 7,786.82% -9.95% -7.79% 12.02% -3.06% -
  Horiz. % 71.60% 7,111.17% 90.17% 100.12% 108.58% 96.94% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 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
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Net Worth 148,919 14,789,558 187,522 208,234 225,828 201,604 207,976 -5.20%
  YoY % -98.99% 7,786.82% -9.95% -7.79% 12.02% -3.06% -
  Horiz. % 71.60% 7,111.17% 90.17% 100.12% 108.58% 96.94% 100.00%
NOSH 2,071,204 2,017,675 1,865,896 1,865,896 1,837,499 1,483,478 842,692 15.48%
  YoY % 2.65% 8.13% 0.00% 1.55% 23.86% 76.04% -
  Horiz. % 245.78% 239.43% 221.42% 221.42% 218.05% 176.04% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
NP Margin -26.42 % 9.53 % -26.42 % -4.51 % -28.66 % 7.00 % 7.89 % -
  YoY % -377.23% 136.07% -485.81% 84.26% -509.43% -11.28% -
  Horiz. % -334.85% 120.79% -334.85% -57.16% -363.24% 88.72% 100.00%
ROE -0.44 % 0.01 % -1.61 % -0.13 % -1.63 % 1.69 % 1.05 % -
  YoY % -4,500.00% 100.62% -1,138.46% 92.02% -196.45% 60.95% -
  Horiz. % -41.90% 0.95% -153.33% -12.38% -155.24% 160.95% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 0.22 0.78 0.61 0.62 0.74 4.50 3.30 -35.17%
  YoY % -71.79% 27.87% -1.61% -16.22% -83.56% 36.36% -
  Horiz. % 6.67% 23.64% 18.48% 18.79% 22.42% 136.36% 100.00%
EPS -0.03 0.09 -0.16 -0.01 -0.20 0.23 0.26 -
  YoY % -133.33% 156.25% -1,500.00% 95.00% -186.96% -11.54% -
  Horiz. % -11.54% 34.62% -61.54% -3.85% -76.92% 88.46% 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 0.0719 7.3300 0.1005 0.1116 0.1229 0.1359 0.2468 -17.91%
  YoY % -99.02% 7,193.53% -9.95% -9.19% -9.57% -44.94% -
  Horiz. % 29.13% 2,970.02% 40.72% 45.22% 49.80% 55.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 0.16 0.57 0.42 0.42 0.50 2.43 1.01 -25.53%
  YoY % -71.93% 35.71% 0.00% -16.00% -79.42% 140.59% -
  Horiz. % 15.84% 56.44% 41.58% 41.58% 49.50% 240.59% 100.00%
EPS -0.02 0.06 -0.11 -0.01 -0.13 0.12 0.08 -
  YoY % -133.33% 154.55% -1,000.00% 92.31% -208.33% 50.00% -
  Horiz. % -25.00% 75.00% -137.50% -12.50% -162.50% 150.00% 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 0.0541 5.3698 0.0681 0.0756 0.0820 0.0732 0.0755 -5.19%
  YoY % -98.99% 7,785.17% -9.92% -7.80% 12.02% -3.05% -
  Horiz. % 71.66% 7,112.32% 90.20% 100.13% 108.61% 96.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 -
Price 0.0150 0.0200 0.0650 0.0450 0.0550 0.0750 0.0800 -
P/RPS 6.91 2.57 10.57 7.29 0.01 1.67 2.42 18.28%
  YoY % 168.87% -75.69% 44.99% 72,800.00% -99.40% -30.99% -
  Horiz. % 285.54% 106.20% 436.78% 301.24% 0.41% 69.01% 100.00%
P/EPS -47.36 22.61 -40.27 -303.12 -0.03 32.61 30.77 -
  YoY % -309.46% 156.15% 86.71% -1,010,300.00% -100.09% 5.98% -
  Horiz. % -153.92% 73.48% -130.87% -985.12% -0.10% 105.98% 100.00%
EY -2.11 4.42 -2.48 -0.33 -3,636.15 3.07 3.25 -
  YoY % -147.74% 278.23% -651.52% 99.99% -118,541.37% -5.54% -
  Horiz. % -64.92% 136.00% -76.31% -10.15% -111,881.53% 94.46% 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 0.21 0.00 0.65 0.40 0.45 0.55 0.32 -6.52%
  YoY % 0.00% 0.00% 62.50% -11.11% -18.18% 71.88% -
  Horiz. % 65.62% 0.00% 203.12% 125.00% 140.62% 171.88% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/06/20 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 -
Price 0.0250 0.0150 0.0350 0.0450 0.0550 0.1150 0.1300 -
P/RPS 11.51 1.93 5.69 7.29 0.01 2.55 3.94 18.71%
  YoY % 496.37% -66.08% -21.95% 72,800.00% -99.61% -35.28% -
  Horiz. % 292.13% 48.98% 144.42% 185.03% 0.25% 64.72% 100.00%
P/EPS -78.93 16.96 -21.68 -303.12 -0.03 50.00 50.00 -
  YoY % -565.39% 178.23% 92.85% -1,010,300.00% -100.06% 0.00% -
  Horiz. % -157.86% 33.92% -43.36% -606.24% -0.06% 100.00% 100.00%
EY -1.27 5.90 -4.61 -0.33 -3,636.15 2.00 2.00 -
  YoY % -121.53% 227.98% -1,296.97% 99.99% -181,907.50% 0.00% -
  Horiz. % -63.50% 295.00% -230.50% -16.50% -181,807.50% 100.00% 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 0.35 0.00 0.35 0.40 0.45 0.85 0.53 -6.42%
  YoY % 0.00% 0.00% -12.50% -11.11% -47.06% 60.38% -
  Horiz. % 66.04% 0.00% 66.04% 75.47% 84.91% 160.38% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

164  304  536  1474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.015-0.005 
 LKL 0.425+0.05 
 DAYA 0.02+0.005 
 UCREST 0.265+0.01 
 PERMAJU 0.205-0.005 
 DIGI-C45 0.08-0.015 
 TCS 0.585+0.005 
 TDEX 0.22+0.01 
 LUSTER-WA 0.165+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS