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
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Revenue 10,339 9,659 31,007 25,177 24,975 27,084 17,558 -9.59%
  YoY % 7.04% -68.85% 23.16% 0.81% -7.79% 54.25% -
  Horiz. % 58.88% 55.01% 176.60% 143.39% 142.24% 154.25% 100.00%
PBT -3,856 -6,933 4,226 24,137 1,254 1,450 1,396 -
  YoY % 44.38% -264.06% -82.49% 1,824.80% -13.52% 3.87% -
  Horiz. % -276.22% -496.63% 302.72% 1,729.01% 89.83% 103.87% 100.00%
Tax -1 6 0 -159 0 1 114 -
  YoY % -116.67% 0.00% 0.00% 0.00% 0.00% -99.12% -
  Horiz. % -0.88% 5.26% 0.00% -139.47% 0.00% 0.88% 100.00%
NP -3,857 -6,927 4,226 23,978 1,254 1,451 1,510 -
  YoY % 44.32% -263.91% -82.38% 1,812.12% -13.58% -3.91% -
  Horiz. % -255.43% -458.74% 279.87% 1,587.95% 83.05% 96.09% 100.00%
NP to SH -3,334 -6,187 3,899 24,014 -7 1,374 1,441 -
  YoY % 46.11% -258.68% -83.76% 343,157.16% -100.51% -4.65% -
  Horiz. % -231.37% -429.35% 270.58% 1,666.48% -0.49% 95.35% 100.00%
Tax Rate - % - % - % 0.66 % - % -0.07 % -8.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 99.14% -
  Horiz. % 0.00% 0.00% 0.00% -8.08% 0.00% 0.86% 100.00%
Total Cost 14,196 16,586 26,781 1,199 23,721 25,633 16,048 -2.31%
  YoY % -14.41% -38.07% 2,133.61% -94.95% -7.46% 59.73% -
  Horiz. % 88.46% 103.35% 166.88% 7.47% 147.81% 159.73% 100.00%
Net Worth 18,808,232 209,353 253,435 232,321 217,314 128,305 78,046 183.99%
  YoY % 8,883.96% -17.39% 9.09% 6.91% 69.37% 64.40% -
  Horiz. % 24,098.78% 268.24% 324.72% 297.67% 278.44% 164.40% 100.00%
Dividend
31/01/18 31/01/17 31/10/15 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
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 18,808,232 209,353 253,435 232,321 217,314 128,305 78,046 183.99%
  YoY % 8,883.96% -17.39% 9.09% 6.91% 69.37% 64.40% -
  Horiz. % 24,098.78% 268.24% 324.72% 297.67% 278.44% 164.40% 100.00%
NOSH 1,865,896 1,865,896 1,856,666 1,861,550 1,658,888 654,285 464,838 30.28%
  YoY % 0.00% 0.50% -0.26% 12.22% 153.54% 40.76% -
  Horiz. % 401.41% 401.41% 399.42% 400.47% 356.87% 140.76% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -37.31 % -71.72 % 13.63 % 95.24 % 5.02 % 5.36 % 8.60 % -
  YoY % 47.98% -626.19% -85.69% 1,797.21% -6.34% -37.67% -
  Horiz. % -433.84% -833.95% 158.49% 1,107.44% 58.37% 62.33% 100.00%
ROE -0.02 % -2.96 % 1.54 % 10.34 % 0.00 % 1.07 % 1.85 % -
  YoY % 99.32% -292.21% -85.11% 0.00% 0.00% -42.16% -
  Horiz. % -1.08% -160.00% 83.24% 558.92% 0.00% 57.84% 100.00%
Per Share
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.55 0.52 1.67 1.35 1.51 4.14 3.78 -30.71%
  YoY % 5.77% -68.86% 23.70% -10.60% -63.53% 9.52% -
  Horiz. % 14.55% 13.76% 44.18% 35.71% 39.95% 109.52% 100.00%
EPS -0.18 -0.33 0.21 1.29 0.00 0.21 0.31 -
  YoY % 45.45% -257.14% -83.72% 0.00% 0.00% -32.26% -
  Horiz. % -58.06% -106.45% 67.74% 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 10.0800 0.1122 0.1365 0.1248 0.1310 0.1961 0.1679 117.99%
  YoY % 8,883.96% -17.80% 9.38% -4.73% -33.20% 16.80% -
  Horiz. % 6,003.57% 66.83% 81.30% 74.33% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.50 0.47 1.50 1.22 1.21 1.31 0.85 -9.60%
  YoY % 6.38% -68.67% 22.95% 0.83% -7.63% 54.12% -
  Horiz. % 58.82% 55.29% 176.47% 143.53% 142.35% 154.12% 100.00%
EPS -0.16 -0.30 0.19 1.16 0.00 0.07 0.07 -
  YoY % 46.67% -257.89% -83.62% 0.00% 0.00% 0.00% -
  Horiz. % -228.57% -428.57% 271.43% 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 9.0808 0.1011 0.1224 0.1122 0.1049 0.0619 0.0377 183.96%
  YoY % 8,882.00% -17.40% 9.09% 6.96% 69.47% 64.19% -
  Horiz. % 24,087.00% 268.17% 324.67% 297.61% 278.25% 164.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 31/10/13 31/10/12 -
Price 0.0350 0.0350 0.0750 0.0650 0.1150 0.0900 0.1200 -
P/RPS 6.32 6.76 4.49 4.81 7.64 2.17 3.18 13.96%
  YoY % -6.51% 50.56% -6.65% -37.04% 252.07% -31.76% -
  Horiz. % 198.74% 212.58% 141.19% 151.26% 240.25% 68.24% 100.00%
P/EPS -19.59 -10.56 35.71 5.04 -27,253.18 42.86 38.71 -
  YoY % -85.51% -129.57% 608.53% 100.02% -63,686.51% 10.72% -
  Horiz. % -50.61% -27.28% 92.25% 13.02% -70,403.46% 110.72% 100.00%
EY -5.11 -9.47 2.80 19.85 0.00 2.33 2.58 -
  YoY % 46.04% -438.21% -85.89% 0.00% 0.00% -9.69% -
  Horiz. % -198.06% -367.05% 108.53% 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 0.31 0.55 0.52 0.88 0.46 0.71 -
  YoY % 0.00% -43.64% 5.77% -40.91% 91.30% -35.21% -
  Horiz. % 0.00% 43.66% 77.46% 73.24% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 26/12/13 24/12/12 -
Price 0.0500 0.0550 0.0950 0.0600 0.0700 0.0750 0.1000 -
P/RPS 9.02 10.62 5.69 4.44 4.65 1.81 2.65 26.25%
  YoY % -15.07% 86.64% 28.15% -4.52% 156.91% -31.70% -
  Horiz. % 340.38% 400.75% 214.72% 167.55% 175.47% 68.30% 100.00%
P/EPS -27.98 -16.59 45.24 4.65 -16,588.89 35.71 32.26 -
  YoY % -68.66% -136.67% 872.90% 100.03% -46,554.47% 10.69% -
  Horiz. % -86.73% -51.43% 140.24% 14.41% -51,422.48% 110.69% 100.00%
EY -3.57 -6.03 2.21 21.50 -0.01 2.80 3.10 -
  YoY % 40.80% -372.85% -89.72% 215,100.00% -100.36% -9.68% -
  Horiz. % -115.16% -194.52% 71.29% 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 0.49 0.70 0.48 0.53 0.38 0.60 -
  YoY % 0.00% -30.00% 45.83% -9.43% 39.47% -36.67% -
  Horiz. % 0.00% 81.67% 116.67% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
2. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
3. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
7. Fear on Bumi Armada is probably overdone - felicity Good Articles to Share
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers