Highlights

[NEXGRAM] YoY Quarter Result on 2017-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     -168.88%    YoY -     -125.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Revenue 8,938 15,001 10,339 9,659 31,007 25,177 24,975 -17.76%
  YoY % -40.42% 45.09% 7.04% -68.85% 23.16% 0.81% -
  Horiz. % 35.79% 60.06% 41.40% 38.67% 124.15% 100.81% 100.00%
PBT -1,572 458 -3,856 -6,933 4,226 24,137 1,254 -
  YoY % -443.23% 111.88% 44.38% -264.06% -82.49% 1,824.80% -
  Horiz. % -125.36% 36.52% -307.50% -552.87% 337.00% 1,924.80% 100.00%
Tax -142 -7 -1 6 0 -159 0 -
  YoY % -1,928.57% -600.00% -116.67% 0.00% 0.00% 0.00% -
  Horiz. % 89.31% 4.40% 0.63% -3.77% -0.00% 100.00% -
NP -1,714 451 -3,857 -6,927 4,226 23,978 1,254 -
  YoY % -480.04% 111.69% 44.32% -263.91% -82.38% 1,812.12% -
  Horiz. % -136.68% 35.96% -307.58% -552.39% 337.00% 1,912.12% 100.00%
NP to SH -1,638 -5,080 -3,334 -6,187 3,899 24,014 -7 182.40%
  YoY % 67.76% -52.37% 46.11% -258.68% -83.76% 343,157.16% -
  Horiz. % 23,400.00% 72,571.43% 47,628.57% 88,385.71% -55,700.00% -343,057.16% 100.00%
Tax Rate - % 1.53 % - % - % - % 0.66 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 231.82% 0.00% 0.00% 0.00% 100.00% -
Total Cost 10,652 14,550 14,196 16,586 26,781 1,199 23,721 -14.13%
  YoY % -26.79% 2.49% -14.41% -38.07% 2,133.61% -94.95% -
  Horiz. % 44.91% 61.34% 59.85% 69.92% 112.90% 5.05% 100.00%
Net Worth 147,262 14,446,936 18,808,232 209,353 253,435 232,321 217,314 -7.14%
  YoY % -98.98% -23.19% 8,883.96% -17.39% 9.09% 6.91% -
  Horiz. % 67.76% 6,647.94% 8,654.85% 96.34% 116.62% 106.91% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 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
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Net Worth 147,262 14,446,936 18,808,232 209,353 253,435 232,321 217,314 -7.14%
  YoY % -98.98% -23.19% 8,883.96% -17.39% 9.09% 6.91% -
  Horiz. % 67.76% 6,647.94% 8,654.85% 96.34% 116.62% 106.91% 100.00%
NOSH 2,071,204 1,973,625 1,865,896 1,865,896 1,856,666 1,861,550 1,658,888 4.31%
  YoY % 4.94% 5.77% 0.00% 0.50% -0.26% 12.22% -
  Horiz. % 124.85% 118.97% 112.48% 112.48% 111.92% 112.22% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
NP Margin -19.18 % 3.01 % -37.31 % -71.72 % 13.63 % 95.24 % 5.02 % -
  YoY % -737.21% 108.07% 47.98% -626.19% -85.69% 1,797.21% -
  Horiz. % -382.07% 59.96% -743.23% -1,428.69% 271.51% 1,897.21% 100.00%
ROE -1.11 % -0.04 % -0.02 % -2.96 % 1.54 % 10.34 % 0.00 % -
  YoY % -2,675.00% -100.00% 99.32% -292.21% -85.11% 0.00% -
  Horiz. % -10.74% -0.39% -0.19% -28.63% 14.89% 100.00% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 0.43 0.76 0.55 0.52 1.67 1.35 1.51 -21.26%
  YoY % -43.42% 38.18% 5.77% -68.86% 23.70% -10.60% -
  Horiz. % 28.48% 50.33% 36.42% 34.44% 110.60% 89.40% 100.00%
EPS -0.08 0.01 -0.18 -0.33 0.21 1.29 0.00 -
  YoY % -900.00% 105.56% 45.45% -257.14% -83.72% 0.00% -
  Horiz. % -6.20% 0.78% -13.95% -25.58% 16.28% 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 0.0711 7.3200 10.0800 0.1122 0.1365 0.1248 0.1310 -10.98%
  YoY % -99.03% -27.38% 8,883.96% -17.80% 9.38% -4.73% -
  Horiz. % 54.27% 5,587.79% 7,694.66% 85.65% 104.20% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 0.32 0.54 0.38 0.35 1.13 0.91 0.91 -18.04%
  YoY % -40.74% 42.11% 8.57% -69.03% 24.18% 0.00% -
  Horiz. % 35.16% 59.34% 41.76% 38.46% 124.18% 100.00% 100.00%
EPS -0.06 -0.18 -0.12 -0.22 0.14 0.87 0.00 -
  YoY % 66.67% -50.00% 45.45% -257.14% -83.91% 0.00% -
  Horiz. % -6.90% -20.69% -13.79% -25.29% 16.09% 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 0.0535 5.2454 6.8289 0.0760 0.0920 0.0844 0.0789 -7.13%
  YoY % -98.98% -23.19% 8,885.39% -17.39% 9.00% 6.97% -
  Horiz. % 67.81% 6,648.16% 8,655.13% 96.32% 116.60% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 -
Price 0.0150 0.0150 0.0350 0.0350 0.0750 0.0650 0.1150 -
P/RPS 3.48 1.97 6.32 6.76 4.49 4.81 7.64 -13.90%
  YoY % 76.65% -68.83% -6.51% 50.56% -6.65% -37.04% -
  Horiz. % 45.55% 25.79% 82.72% 88.48% 58.77% 62.96% 100.00%
P/EPS -18.97 -5.83 -19.59 -10.56 35.71 5.04 -27,253.18 -74.93%
  YoY % -225.39% 70.24% -85.51% -129.57% 608.53% 100.02% -
  Horiz. % 0.07% 0.02% 0.07% 0.04% -0.13% -0.02% 100.00%
EY -5.27 -17.16 -5.11 -9.47 2.80 19.85 0.00 -
  YoY % 69.29% -235.81% 46.04% -438.21% -85.89% 0.00% -
  Horiz. % -26.55% -86.45% -25.74% -47.71% 14.11% 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 0.00 0.31 0.55 0.52 0.88 -23.87%
  YoY % 0.00% 0.00% 0.00% -43.64% 5.77% -40.91% -
  Horiz. % 23.86% 0.00% 0.00% 35.23% 62.50% 59.09% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 30/03/20 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 -
Price 0.0050 0.0150 0.0500 0.0550 0.0950 0.0600 0.0700 -
P/RPS 1.16 1.97 9.02 10.62 5.69 4.44 4.65 -23.22%
  YoY % -41.12% -78.16% -15.07% 86.64% 28.15% -4.52% -
  Horiz. % 24.95% 42.37% 193.98% 228.39% 122.37% 95.48% 100.00%
P/EPS -6.32 -5.83 -27.98 -16.59 45.24 4.65 -16,588.89 -77.65%
  YoY % -8.40% 79.16% -68.66% -136.67% 872.90% 100.03% -
  Horiz. % 0.04% 0.04% 0.17% 0.10% -0.27% -0.03% 100.00%
EY -15.82 -17.16 -3.57 -6.03 2.21 21.50 -0.01 306.27%
  YoY % 7.81% -380.67% 40.80% -372.85% -89.72% 215,100.00% -
  Horiz. % 158,200.00% 171,600.00% 35,700.00% 60,300.01% -22,100.00% -215,000.00% 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 0.07 0.00 0.00 0.49 0.70 0.48 0.53 -31.97%
  YoY % 0.00% 0.00% 0.00% -30.00% 45.83% -9.43% -
  Horiz. % 13.21% 0.00% 0.00% 92.45% 132.08% 90.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.1050.00 
 WILLOW 0.530.00 
 IRIS 0.350.00 
 YINSON-C11 0.0750.00 
 BTECH 0.540.00 
 3A 0.7950.00 
 M3TECH 0.0450.00 
 LAMBO 0.0250.00 

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. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. 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
8. RGT OR RAPID GROWTH TECH (9954) Growing Faster Than Frontken, Mi, DNex & MMSV , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS