Highlights

[NEXGRAM] YoY Quarter Result on 2015-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     860.04%    YoY -     55,800.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 15,001 10,339 9,659 31,007 24,975 27,084 17,558 -2.48%
  YoY % 45.09% 7.04% -68.85% 24.15% -7.79% 54.25% -
  Horiz. % 85.44% 58.88% 55.01% 176.60% 142.24% 154.25% 100.00%
PBT 458 -3,856 -6,933 4,226 1,254 1,450 1,396 -16.32%
  YoY % 111.88% 44.38% -264.06% 237.00% -13.52% 3.87% -
  Horiz. % 32.81% -276.22% -496.63% 302.72% 89.83% 103.87% 100.00%
Tax -7 -1 6 0 0 1 114 -
  YoY % -600.00% -116.67% 0.00% 0.00% 0.00% -99.12% -
  Horiz. % -6.14% -0.88% 5.26% 0.00% 0.00% 0.88% 100.00%
NP 451 -3,857 -6,927 4,226 1,254 1,451 1,510 -17.57%
  YoY % 111.69% 44.32% -263.91% 237.00% -13.58% -3.91% -
  Horiz. % 29.87% -255.43% -458.74% 279.87% 83.05% 96.09% 100.00%
NP to SH -5,080 -3,334 -6,187 3,899 -7 1,374 1,441 -
  YoY % -52.37% 46.11% -258.68% 55,800.00% -100.51% -4.65% -
  Horiz. % -352.53% -231.37% -429.35% 270.58% -0.49% 95.35% 100.00%
Tax Rate 1.53 % - % - % - % - % -0.07 % -8.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 99.14% -
  Horiz. % -18.73% 0.00% 0.00% 0.00% 0.00% 0.86% 100.00%
Total Cost 14,550 14,196 16,586 26,781 23,721 25,633 16,048 -1.55%
  YoY % 2.49% -14.41% -38.07% 12.90% -7.46% 59.73% -
  Horiz. % 90.67% 88.46% 103.35% 166.88% 147.81% 159.73% 100.00%
Net Worth 14,446,936 18,808,232 209,353 253,435 217,314 128,305 78,046 130.41%
  YoY % -23.19% 8,883.96% -17.39% 16.62% 69.37% 64.40% -
  Horiz. % 18,510.70% 24,098.78% 268.24% 324.72% 278.44% 164.40% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/10/15 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
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 14,446,936 18,808,232 209,353 253,435 217,314 128,305 78,046 130.41%
  YoY % -23.19% 8,883.96% -17.39% 16.62% 69.37% 64.40% -
  Horiz. % 18,510.70% 24,098.78% 268.24% 324.72% 278.44% 164.40% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,856,666 1,658,888 654,285 464,838 26.01%
  YoY % 5.77% 0.00% 0.50% 11.92% 153.54% 40.76% -
  Horiz. % 424.58% 401.41% 401.41% 399.42% 356.87% 140.76% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 3.01 % -37.31 % -71.72 % 13.63 % 5.02 % 5.36 % 8.60 % -15.45%
  YoY % 108.07% 47.98% -626.19% 171.51% -6.34% -37.67% -
  Horiz. % 35.00% -433.84% -833.95% 158.49% 58.37% 62.33% 100.00%
ROE -0.04 % -0.02 % -2.96 % 1.54 % 0.00 % 1.07 % 1.85 % -
  YoY % -100.00% 99.32% -292.21% 0.00% 0.00% -42.16% -
  Horiz. % -2.16% -1.08% -160.00% 83.24% 0.00% 57.84% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.76 0.55 0.52 1.67 1.51 4.14 3.78 -22.62%
  YoY % 38.18% 5.77% -68.86% 10.60% -63.53% 9.52% -
  Horiz. % 20.11% 14.55% 13.76% 44.18% 39.95% 109.52% 100.00%
EPS 0.01 -0.18 -0.33 0.21 0.00 0.21 0.31 -42.25%
  YoY % 105.56% 45.45% -257.14% 0.00% 0.00% -32.26% -
  Horiz. % 3.23% -58.06% -106.45% 67.74% 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 7.3200 10.0800 0.1122 0.1365 0.1310 0.1961 0.1679 82.86%
  YoY % -27.38% 8,883.96% -17.80% 4.20% -33.20% 16.80% -
  Horiz. % 4,359.74% 6,003.57% 66.83% 81.30% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.54 0.38 0.35 1.13 0.91 0.98 0.64 -2.68%
  YoY % 42.11% 8.57% -69.03% 24.18% -7.14% 53.13% -
  Horiz. % 84.38% 59.38% 54.69% 176.56% 142.19% 153.13% 100.00%
EPS -0.18 -0.12 -0.22 0.14 0.00 0.05 0.05 -
  YoY % -50.00% 45.45% -257.14% 0.00% 0.00% 0.00% -
  Horiz. % -360.00% -240.00% -440.00% 280.00% 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 5.2454 6.8289 0.0760 0.0920 0.0789 0.0466 0.0283 130.46%
  YoY % -23.19% 8,885.39% -17.39% 16.60% 69.31% 64.66% -
  Horiz. % 18,534.98% 24,130.39% 268.55% 325.09% 278.80% 164.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/01/19 30/01/18 31/01/17 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.0150 0.0350 0.0350 0.0750 0.1150 0.0900 0.1200 -
P/RPS 1.97 6.32 6.76 4.49 7.64 2.17 3.18 -7.37%
  YoY % -68.83% -6.51% 50.56% -41.23% 252.07% -31.76% -
  Horiz. % 61.95% 198.74% 212.58% 141.19% 240.25% 68.24% 100.00%
P/EPS -5.83 -19.59 -10.56 35.71 -27,253.18 42.86 38.71 -
  YoY % 70.24% -85.51% -129.57% 100.13% -63,686.51% 10.72% -
  Horiz. % -15.06% -50.61% -27.28% 92.25% -70,403.46% 110.72% 100.00%
EY -17.16 -5.11 -9.47 2.80 0.00 2.33 2.58 -
  YoY % -235.81% 46.04% -438.21% 0.00% 0.00% -9.69% -
  Horiz. % -665.12% -198.06% -367.05% 108.53% 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 0.00 0.31 0.55 0.88 0.46 0.71 -
  YoY % 0.00% 0.00% -43.64% -37.50% 91.30% -35.21% -
  Horiz. % 0.00% 0.00% 43.66% 77.46% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 22/03/19 30/03/18 31/03/17 31/12/15 30/12/14 26/12/13 24/12/12 -
Price 0.0150 0.0500 0.0550 0.0950 0.0700 0.0750 0.1000 -
P/RPS 1.97 9.02 10.62 5.69 4.65 1.81 2.65 -4.63%
  YoY % -78.16% -15.07% 86.64% 22.37% 156.91% -31.70% -
  Horiz. % 74.34% 340.38% 400.75% 214.72% 175.47% 68.30% 100.00%
P/EPS -5.83 -27.98 -16.59 45.24 -16,588.89 35.71 32.26 -
  YoY % 79.16% -68.66% -136.67% 100.27% -46,554.47% 10.69% -
  Horiz. % -18.07% -86.73% -51.43% 140.24% -51,422.48% 110.69% 100.00%
EY -17.16 -3.57 -6.03 2.21 -0.01 2.80 3.10 -
  YoY % -380.67% 40.80% -372.85% 22,200.00% -100.36% -9.68% -
  Horiz. % -553.55% -115.16% -194.52% 71.29% -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 0.00 0.49 0.70 0.53 0.38 0.60 -
  YoY % 0.00% 0.00% -30.00% 32.08% 39.47% -36.67% -
  Horiz. % 0.00% 0.00% 81.67% 116.67% 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.
 


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. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
PARTNERS & BROKERS