Highlights

[NEXGRAM] YoY Quarter Result on 2018-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 02-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     -1,514.21%    YoY -     -554.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 13,246 18,561 9,470 22,154 26,509 15,516 17,068 -3.43%
  YoY % -28.64% 96.00% -57.25% -16.43% 70.85% -9.09% -
  Horiz. % 77.61% 108.75% 55.48% 129.80% 155.31% 90.91% 100.00%
PBT -41,116 -1,736 -13,926 9,876 1,927 1,153 1,170 -
  YoY % -2,268.43% 87.53% -241.01% 412.51% 67.13% -1.45% -
  Horiz. % -3,514.19% -148.38% -1,190.26% 844.10% 164.70% 98.55% 100.00%
Tax -7,535 -5,450 321 0 -30 101 3 -
  YoY % -38.26% -1,797.82% 0.00% 0.00% -129.70% 3,266.67% -
  Horiz. % -251,166.67% -181,666.66% 10,700.00% 0.00% -1,000.00% 3,366.67% 100.00%
NP -48,651 -7,186 -13,605 9,876 1,897 1,254 1,173 -
  YoY % -577.02% 47.18% -237.76% 420.61% 51.28% 6.91% -
  Horiz. % -4,147.57% -612.62% -1,159.85% 841.94% 161.72% 106.91% 100.00%
NP to SH -48,620 -7,425 -12,750 8,937 2,699 1,418 1,173 -
  YoY % -554.81% 41.76% -242.67% 231.12% 90.34% 20.89% -
  Horiz. % -4,144.93% -632.99% -1,086.96% 761.89% 230.09% 120.89% 100.00%
Tax Rate - % - % - % - % 1.56 % -8.76 % -0.26 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 117.81% -3,269.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -600.00% 3,369.23% 100.00%
Total Cost 61,897 25,747 23,075 12,278 24,612 14,262 15,895 20.60%
  YoY % 140.40% 11.58% 87.94% -50.11% 72.57% -10.27% -
  Horiz. % 389.41% 161.98% 145.17% 77.24% 154.84% 89.73% 100.00%
Net Worth 142,645 19,853,135 21,706,200 122,766 75,445 64,869 74,339 9.40%
  YoY % -99.28% -8.54% 17,580.93% 62.72% 16.30% -12.74% -
  Horiz. % 191.88% 26,705.86% 29,198.55% 165.14% 101.49% 87.26% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 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
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 142,645 19,853,135 21,706,200 122,766 75,445 64,869 74,339 9.40%
  YoY % -99.28% -8.54% 17,580.93% 62.72% 16.30% -12.74% -
  Horiz. % 191.88% 26,705.86% 29,198.55% 165.14% 101.49% 87.26% 100.00%
NOSH 1,896,876 1,865,896 1,860,000 940,736 458,076 380,243 471,999 21.13%
  YoY % 1.66% 0.32% 97.72% 105.37% 20.47% -19.44% -
  Horiz. % 401.88% 395.32% 394.07% 199.31% 97.05% 80.56% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -367.29 % -38.72 % -143.66 % 44.58 % 7.16 % 8.08 % 6.87 % -
  YoY % -848.58% 73.05% -422.25% 522.63% -11.39% 17.61% -
  Horiz. % -5,346.29% -563.61% -2,091.12% 648.91% 104.22% 117.61% 100.00%
ROE -34.08 % -0.04 % -0.06 % 7.28 % 3.58 % 2.19 % 1.58 % -
  YoY % -85,100.01% 33.33% -100.82% 103.35% 63.47% 38.61% -
  Horiz. % -2,156.96% -2.53% -3.80% 460.76% 226.58% 138.61% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.70 0.99 0.51 2.35 5.79 4.08 3.62 -20.26%
  YoY % -29.29% 94.12% -78.30% -59.41% 41.91% 12.71% -
  Horiz. % 19.34% 27.35% 14.09% 64.92% 159.94% 112.71% 100.00%
EPS -2.56 -0.40 -0.68 0.95 0.59 0.34 0.27 -
  YoY % -540.00% 41.18% -171.58% 61.02% 73.53% 25.93% -
  Horiz. % -948.15% -148.15% -251.85% 351.85% 218.52% 125.93% 100.00%
DPS 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 0.0752 10.6400 11.6700 0.1305 0.1647 0.1706 0.1575 -9.68%
  YoY % -99.29% -8.83% 8,842.53% -20.77% -3.46% 8.32% -
  Horiz. % 47.75% 6,755.56% 7,409.52% 82.86% 104.57% 108.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.64 0.90 0.46 1.07 1.28 0.75 0.82 -3.36%
  YoY % -28.89% 95.65% -57.01% -16.41% 70.67% -8.54% -
  Horiz. % 78.05% 109.76% 56.10% 130.49% 156.10% 91.46% 100.00%
EPS -2.35 -0.36 -0.62 0.43 0.13 0.07 0.06 -
  YoY % -552.78% 41.94% -244.19% 230.77% 85.71% 16.67% -
  Horiz. % -3,916.67% -600.00% -1,033.33% 716.67% 216.67% 116.67% 100.00%
DPS 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 0.0689 9.5853 10.4800 0.0593 0.0364 0.0313 0.0359 9.40%
  YoY % -99.28% -8.54% 17,572.85% 62.91% 16.29% -12.81% -
  Horiz. % 191.92% 26,700.00% 29,192.20% 165.18% 101.39% 87.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.0300 0.0400 0.0500 0.1200 0.0850 0.1000 0.0500 -
P/RPS 4.30 4.02 9.82 5.10 1.47 2.45 1.38 16.95%
  YoY % 6.97% -59.06% 92.55% 246.94% -40.00% 77.54% -
  Horiz. % 311.59% 291.30% 711.59% 369.57% 106.52% 177.54% 100.00%
P/EPS -1.17 -10.05 -7.29 12.63 14.43 26.82 20.12 -
  YoY % 88.36% -37.86% -157.72% -12.47% -46.20% 33.30% -
  Horiz. % -5.82% -49.95% -36.23% 62.77% 71.72% 133.30% 100.00%
EY -85.44 -9.95 -13.71 7.92 6.93 3.73 4.97 -
  YoY % -758.69% 27.43% -273.11% 14.29% 85.79% -24.95% -
  Horiz. % -1,719.11% -200.20% -275.86% 159.36% 139.44% 75.05% 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 0.40 0.00 0.00 0.92 0.52 0.59 0.32 3.12%
  YoY % 0.00% 0.00% 0.00% 76.92% -11.86% 84.37% -
  Horiz. % 125.00% 0.00% 0.00% 287.50% 162.50% 184.38% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 -
Price 0.0250 0.0400 0.0450 0.1100 0.0850 0.0900 0.0500 -
P/RPS 3.58 4.02 8.84 4.67 1.47 2.21 1.38 14.04%
  YoY % -10.95% -54.52% 89.29% 217.69% -33.48% 60.14% -
  Horiz. % 259.42% 291.30% 640.58% 338.41% 106.52% 160.14% 100.00%
P/EPS -0.98 -10.05 -6.56 11.58 14.43 24.13 20.12 -
  YoY % 90.25% -53.20% -156.65% -19.75% -40.20% 19.93% -
  Horiz. % -4.87% -49.95% -32.60% 57.55% 71.72% 119.93% 100.00%
EY -102.53 -9.95 -15.23 8.64 6.93 4.14 4.97 -
  YoY % -930.45% 34.67% -276.27% 24.68% 67.39% -16.70% -
  Horiz. % -2,062.98% -200.20% -306.44% 173.84% 139.44% 83.30% 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 0.33 0.00 0.00 0.84 0.52 0.53 0.32 0.42%
  YoY % 0.00% 0.00% 0.00% 61.54% -1.89% 65.62% -
  Horiz. % 103.13% 0.00% 0.00% 262.50% 162.50% 165.62% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers