Highlights

[NEXGRAM] YoY Quarter Result on 2018-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     -15.08%    YoY -     46.11%
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.
 


 

348  325  493  745 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.38+0.25 
 DSONIC 0.455-0.03 
 SAPNRG 0.345+0.01 
 PRESBHD 0.44-0.10 
 HIBISCS 1.27+0.04 
 TIGER 0.055+0.005 
 HSI-C3V 0.26+0.06 
 HSI-H4V 0.28-0.075 
 DSONIC-WA 0.085-0.01 
 IRIS 0.165-0.01 
Partners & Brokers