Highlights

[NEXGRAM] YoY Quarter Result on 2016-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     515.90%    YoY -     603.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Revenue 15,001 10,339 9,659 25,177 24,975 27,084 17,558 -2.48%
  YoY % 45.09% 7.04% -61.64% 0.81% -7.79% 54.25% -
  Horiz. % 85.44% 58.88% 55.01% 143.39% 142.24% 154.25% 100.00%
PBT 458 -3,856 -6,933 24,137 1,254 1,450 1,396 -16.32%
  YoY % 111.88% 44.38% -128.72% 1,824.80% -13.52% 3.87% -
  Horiz. % 32.81% -276.22% -496.63% 1,729.01% 89.83% 103.87% 100.00%
Tax -7 -1 6 -159 0 1 114 -
  YoY % -600.00% -116.67% 103.77% 0.00% 0.00% -99.12% -
  Horiz. % -6.14% -0.88% 5.26% -139.47% 0.00% 0.88% 100.00%
NP 451 -3,857 -6,927 23,978 1,254 1,451 1,510 -17.57%
  YoY % 111.69% 44.32% -128.89% 1,812.12% -13.58% -3.91% -
  Horiz. % 29.87% -255.43% -458.74% 1,587.95% 83.05% 96.09% 100.00%
NP to SH -5,080 -3,334 -6,187 24,014 -7 1,374 1,441 -
  YoY % -52.37% 46.11% -125.76% 343,157.16% -100.51% -4.65% -
  Horiz. % -352.53% -231.37% -429.35% 1,666.48% -0.49% 95.35% 100.00%
Tax Rate 1.53 % - % - % 0.66 % - % -0.07 % -8.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 99.14% -
  Horiz. % -18.73% 0.00% 0.00% -8.08% 0.00% 0.86% 100.00%
Total Cost 14,550 14,196 16,586 1,199 23,721 25,633 16,048 -1.55%
  YoY % 2.49% -14.41% 1,283.32% -94.95% -7.46% 59.73% -
  Horiz. % 90.67% 88.46% 103.35% 7.47% 147.81% 159.73% 100.00%
Net Worth 14,446,936 18,808,232 209,353 232,321 217,314 128,305 78,046 130.41%
  YoY % -23.19% 8,883.96% -9.89% 6.91% 69.37% 64.40% -
  Horiz. % 18,510.70% 24,098.78% 268.24% 297.67% 278.44% 164.40% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 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
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 14,446,936 18,808,232 209,353 232,321 217,314 128,305 78,046 130.41%
  YoY % -23.19% 8,883.96% -9.89% 6.91% 69.37% 64.40% -
  Horiz. % 18,510.70% 24,098.78% 268.24% 297.67% 278.44% 164.40% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,861,550 1,658,888 654,285 464,838 26.01%
  YoY % 5.77% 0.00% 0.23% 12.22% 153.54% 40.76% -
  Horiz. % 424.58% 401.41% 401.41% 400.47% 356.87% 140.76% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 3.01 % -37.31 % -71.72 % 95.24 % 5.02 % 5.36 % 8.60 % -15.45%
  YoY % 108.07% 47.98% -175.30% 1,797.21% -6.34% -37.67% -
  Horiz. % 35.00% -433.84% -833.95% 1,107.44% 58.37% 62.33% 100.00%
ROE -0.04 % -0.02 % -2.96 % 10.34 % 0.00 % 1.07 % 1.85 % -
  YoY % -100.00% 99.32% -128.63% 0.00% 0.00% -42.16% -
  Horiz. % -2.16% -1.08% -160.00% 558.92% 0.00% 57.84% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.76 0.55 0.52 1.35 1.51 4.14 3.78 -22.62%
  YoY % 38.18% 5.77% -61.48% -10.60% -63.53% 9.52% -
  Horiz. % 20.11% 14.55% 13.76% 35.71% 39.95% 109.52% 100.00%
EPS 0.01 -0.18 -0.33 1.29 0.00 0.21 0.31 -42.25%
  YoY % 105.56% 45.45% -125.58% 0.00% 0.00% -32.26% -
  Horiz. % 3.23% -58.06% -106.45% 416.13% 0.00% 67.74% 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 7.3200 10.0800 0.1122 0.1248 0.1310 0.1961 0.1679 82.86%
  YoY % -27.38% 8,883.96% -10.10% -4.73% -33.20% 16.80% -
  Horiz. % 4,359.74% 6,003.57% 66.83% 74.33% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.72 0.50 0.47 1.22 1.21 1.31 0.85 -2.62%
  YoY % 44.00% 6.38% -61.48% 0.83% -7.63% 54.12% -
  Horiz. % 84.71% 58.82% 55.29% 143.53% 142.35% 154.12% 100.00%
EPS -0.25 -0.16 -0.30 1.16 0.00 0.07 0.07 -
  YoY % -56.25% 46.67% -125.86% 0.00% 0.00% 0.00% -
  Horiz. % -357.14% -228.57% -428.57% 1,657.14% 0.00% 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 6.9751 9.0808 0.1011 0.1122 0.1049 0.0619 0.0377 130.40%
  YoY % -23.19% 8,882.00% -9.89% 6.96% 69.47% 64.19% -
  Horiz. % 18,501.59% 24,087.00% 268.17% 297.61% 278.25% 164.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 31/10/14 31/10/13 31/10/12 -
Price 0.0150 0.0350 0.0350 0.0650 0.1150 0.0900 0.1200 -
P/RPS 1.97 6.32 6.76 4.81 7.64 2.17 3.18 -7.37%
  YoY % -68.83% -6.51% 40.54% -37.04% 252.07% -31.76% -
  Horiz. % 61.95% 198.74% 212.58% 151.26% 240.25% 68.24% 100.00%
P/EPS -5.83 -19.59 -10.56 5.04 -27,253.18 42.86 38.71 -
  YoY % 70.24% -85.51% -309.52% 100.02% -63,686.51% 10.72% -
  Horiz. % -15.06% -50.61% -27.28% 13.02% -70,403.46% 110.72% 100.00%
EY -17.16 -5.11 -9.47 19.85 0.00 2.33 2.58 -
  YoY % -235.81% 46.04% -147.71% 0.00% 0.00% -9.69% -
  Horiz. % -665.12% -198.06% -367.05% 769.38% 0.00% 90.31% 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 0.00 0.31 0.52 0.88 0.46 0.71 -
  YoY % 0.00% 0.00% -40.38% -40.91% 91.30% -35.21% -
  Horiz. % 0.00% 0.00% 43.66% 73.24% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 22/03/19 30/03/18 31/03/17 29/03/16 30/12/14 26/12/13 24/12/12 -
Price 0.0150 0.0500 0.0550 0.0600 0.0700 0.0750 0.1000 -
P/RPS 1.97 9.02 10.62 4.44 4.65 1.81 2.65 -4.63%
  YoY % -78.16% -15.07% 139.19% -4.52% 156.91% -31.70% -
  Horiz. % 74.34% 340.38% 400.75% 167.55% 175.47% 68.30% 100.00%
P/EPS -5.83 -27.98 -16.59 4.65 -16,588.89 35.71 32.26 -
  YoY % 79.16% -68.66% -456.77% 100.03% -46,554.47% 10.69% -
  Horiz. % -18.07% -86.73% -51.43% 14.41% -51,422.48% 110.69% 100.00%
EY -17.16 -3.57 -6.03 21.50 -0.01 2.80 3.10 -
  YoY % -380.67% 40.80% -128.05% 215,100.00% -100.36% -9.68% -
  Horiz. % -553.55% -115.16% -194.52% 693.55% -0.32% 90.32% 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 0.00 0.49 0.48 0.53 0.38 0.60 -
  YoY % 0.00% 0.00% 2.08% -9.43% 39.47% -36.67% -
  Horiz. % 0.00% 0.00% 81.67% 80.00% 88.33% 63.33% 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.
 


 

176  229  502  1418 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.31+0.005 
 SAPNRG-WA 0.125+0.01 
 GPACKET-WB 0.26+0.005 
 MNC 0.100.00 
 KNM 0.39+0.015 
 HIBISCS 1.02+0.065 
 HSI-C7E 0.235-0.06 
 KNM-WB 0.195+0.015 
 ISTONE 0.19-0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers