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 - 2,230,081
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.67 0.46 0.43 1.13 1.12 1.21 0.79 -2.60%
  YoY % 45.65% 6.98% -61.95% 0.89% -7.44% 53.16% -
  Horiz. % 84.81% 58.23% 54.43% 143.04% 141.77% 153.16% 100.00%
EPS -0.23 -0.15 -0.28 1.08 0.00 0.06 0.06 -
  YoY % -53.33% 46.43% -125.93% 0.00% 0.00% 0.00% -
  Horiz. % -383.33% -250.00% -466.67% 1,800.00% 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 6.4782 8.4339 0.0939 0.1042 0.0974 0.0575 0.0350 130.41%
  YoY % -23.19% 8,881.79% -9.88% 6.98% 69.39% 64.29% -
  Horiz. % 18,509.14% 24,096.86% 268.29% 297.71% 278.29% 164.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS