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
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Revenue 15,001 10,339 9,659 31,007 25,177 24,975 27,084 -10.63%
  YoY % 45.09% 7.04% -68.85% 23.16% 0.81% -7.79% -
  Horiz. % 55.39% 38.17% 35.66% 114.48% 92.96% 92.21% 100.00%
PBT 458 -3,856 -6,933 4,226 24,137 1,254 1,450 -19.69%
  YoY % 111.88% 44.38% -264.06% -82.49% 1,824.80% -13.52% -
  Horiz. % 31.59% -265.93% -478.14% 291.45% 1,664.62% 86.48% 100.00%
Tax -7 -1 6 0 -159 0 1 -
  YoY % -600.00% -116.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -700.00% -100.00% 600.00% 0.00% -15,900.00% 0.00% 100.00%
NP 451 -3,857 -6,927 4,226 23,978 1,254 1,451 -19.94%
  YoY % 111.69% 44.32% -263.91% -82.38% 1,812.12% -13.58% -
  Horiz. % 31.08% -265.82% -477.39% 291.25% 1,652.52% 86.42% 100.00%
NP to SH -5,080 -3,334 -6,187 3,899 24,014 -7 1,374 -
  YoY % -52.37% 46.11% -258.68% -83.76% 343,157.16% -100.51% -
  Horiz. % -369.72% -242.65% -450.29% 283.77% 1,747.74% -0.51% 100.00%
Tax Rate 1.53 % - % - % - % 0.66 % - % -0.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,185.71% 0.00% 0.00% 0.00% -942.86% 0.00% 100.00%
Total Cost 14,550 14,196 16,586 26,781 1,199 23,721 25,633 -10.22%
  YoY % 2.49% -14.41% -38.07% 2,133.61% -94.95% -7.46% -
  Horiz. % 56.76% 55.38% 64.71% 104.48% 4.68% 92.54% 100.00%
Net Worth 14,446,936 18,808,232 209,353 253,435 232,321 217,314 128,305 145.70%
  YoY % -23.19% 8,883.96% -17.39% 9.09% 6.91% 69.37% -
  Horiz. % 11,259.80% 14,658.95% 163.17% 197.52% 181.07% 169.37% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 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 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Net Worth 14,446,936 18,808,232 209,353 253,435 232,321 217,314 128,305 145.70%
  YoY % -23.19% 8,883.96% -17.39% 9.09% 6.91% 69.37% -
  Horiz. % 11,259.80% 14,658.95% 163.17% 197.52% 181.07% 169.37% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,856,666 1,861,550 1,658,888 654,285 23.38%
  YoY % 5.77% 0.00% 0.50% -0.26% 12.22% 153.54% -
  Horiz. % 301.65% 285.18% 285.18% 283.77% 284.52% 253.54% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
NP Margin 3.01 % -37.31 % -71.72 % 13.63 % 95.24 % 5.02 % 5.36 % -10.40%
  YoY % 108.07% 47.98% -626.19% -85.69% 1,797.21% -6.34% -
  Horiz. % 56.16% -696.08% -1,338.06% 254.29% 1,776.87% 93.66% 100.00%
ROE -0.04 % -0.02 % -2.96 % 1.54 % 10.34 % 0.00 % 1.07 % -
  YoY % -100.00% 99.32% -292.21% -85.11% 0.00% 0.00% -
  Horiz. % -3.74% -1.87% -276.64% 143.93% 966.36% 0.00% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
RPS 0.76 0.55 0.52 1.67 1.35 1.51 4.14 -27.57%
  YoY % 38.18% 5.77% -68.86% 23.70% -10.60% -63.53% -
  Horiz. % 18.36% 13.29% 12.56% 40.34% 32.61% 36.47% 100.00%
EPS 0.01 -0.18 -0.33 0.21 1.29 0.00 0.21 -43.98%
  YoY % 105.56% 45.45% -257.14% -83.72% 0.00% 0.00% -
  Horiz. % 4.76% -85.71% -157.14% 100.00% 614.29% 0.00% 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 7.3200 10.0800 0.1122 0.1365 0.1248 0.1310 0.1961 99.14%
  YoY % -27.38% 8,883.96% -17.80% 9.38% -4.73% -33.20% -
  Horiz. % 3,732.79% 5,140.23% 57.22% 69.61% 63.64% 66.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
RPS 0.72 0.50 0.47 1.50 1.22 1.21 1.31 -10.77%
  YoY % 44.00% 6.38% -68.67% 22.95% 0.83% -7.63% -
  Horiz. % 54.96% 38.17% 35.88% 114.50% 93.13% 92.37% 100.00%
EPS -0.25 -0.16 -0.30 0.19 1.16 0.00 0.07 -
  YoY % -56.25% 46.67% -257.89% -83.62% 0.00% 0.00% -
  Horiz. % -357.14% -228.57% -428.57% 271.43% 1,657.14% 0.00% 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 0.1224 0.1122 0.1049 0.0619 145.74%
  YoY % -23.19% 8,882.00% -17.40% 9.09% 6.96% 69.47% -
  Horiz. % 11,268.34% 14,670.11% 163.33% 197.74% 181.26% 169.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Date 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 31/10/13 -
Price 0.0150 0.0350 0.0350 0.0750 0.0650 0.1150 0.0900 -
P/RPS 1.97 6.32 6.76 4.49 4.81 7.64 2.17 -1.82%
  YoY % -68.83% -6.51% 50.56% -6.65% -37.04% 252.07% -
  Horiz. % 90.78% 291.24% 311.52% 206.91% 221.66% 352.07% 100.00%
P/EPS -5.83 -19.59 -10.56 35.71 5.04 -27,253.18 42.86 -
  YoY % 70.24% -85.51% -129.57% 608.53% 100.02% -63,686.51% -
  Horiz. % -13.60% -45.71% -24.64% 83.32% 11.76% -63,586.51% 100.00%
EY -17.16 -5.11 -9.47 2.80 19.85 0.00 2.33 -
  YoY % -235.81% 46.04% -438.21% -85.89% 0.00% 0.00% -
  Horiz. % -736.48% -219.31% -406.44% 120.17% 851.93% 0.00% 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 0.00 0.00 0.31 0.55 0.52 0.88 0.46 -
  YoY % 0.00% 0.00% -43.64% 5.77% -40.91% 91.30% -
  Horiz. % 0.00% 0.00% 67.39% 119.57% 113.04% 191.30% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Date 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 26/12/13 -
Price 0.0150 0.0500 0.0550 0.0950 0.0600 0.0700 0.0750 -
P/RPS 1.97 9.02 10.62 5.69 4.44 4.65 1.81 1.63%
  YoY % -78.16% -15.07% 86.64% 28.15% -4.52% 156.91% -
  Horiz. % 108.84% 498.34% 586.74% 314.36% 245.30% 256.91% 100.00%
P/EPS -5.83 -27.98 -16.59 45.24 4.65 -16,588.89 35.71 -
  YoY % 79.16% -68.66% -136.67% 872.90% 100.03% -46,554.47% -
  Horiz. % -16.33% -78.35% -46.46% 126.69% 13.02% -46,454.47% 100.00%
EY -17.16 -3.57 -6.03 2.21 21.50 -0.01 2.80 -
  YoY % -380.67% 40.80% -372.85% -89.72% 215,100.00% -100.36% -
  Horiz. % -612.86% -127.50% -215.36% 78.93% 767.86% -0.36% 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 0.70 0.48 0.53 0.38 -
  YoY % 0.00% 0.00% -30.00% 45.83% -9.43% 39.47% -
  Horiz. % 0.00% 0.00% 128.95% 184.21% 126.32% 139.47% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers