Highlights

[NEXGRAM] YoY Quarter Result on 2018-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 27-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 30-Apr-2018  [#3]
Profit Trend QoQ -     9.66%    YoY -     -987.36%
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 - 2,809,204
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 0.56 0.41 0.41 0.49 2.38 0.99 -25.30%
  YoY % -71.43% 36.59% 0.00% -16.33% -79.41% 140.40% -
  Horiz. % 16.16% 56.57% 41.41% 41.41% 49.49% 240.40% 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 0.0530 5.2647 0.0668 0.0741 0.0804 0.0718 0.0740 -5.20%
  YoY % -98.99% 7,781.29% -9.85% -7.84% 11.98% -2.97% -
  Horiz. % 71.62% 7,114.46% 90.27% 100.14% 108.65% 97.03% 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
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

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

TOP ARTICLES

1. TAWIN: Enters into EV Market, where EV Copper Demand may potentially rise by 9-FOLD by 2027 gemfinding
2. From Permafrost to Precipitation, Calvin Tan Research (At what stage is Glove, Steel/Aluminium & Palm Oil Stocks currently? THE INVESTMENT APPROACH OF CALVIN TAN
3. What pushes the stock price up or down? Koon Yew Yin Koon Yew Yin's Blog
4. JAKS: What should I response? Any advice! Sslee blog
5. Malaysia's new Covid-19 cases jump to 4,498, highest in three months - Koon Yew Yin Koon Yew Yin's Blog
6. PALM OIL - The Investment That Separates Billionaires from Millionaires (Reposted article) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 7 May 2021 PublicInvest Research
8. SDRED's 31% Stake in Iron Ore Miner is Worth As Much as SDRED's Market Cap Already The Pelham Blue Fund
PARTNERS & BROKERS