Highlights

[NEXGRAM] YoY Quarter Result on 2016-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 12-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     81.95%    YoY -     -159.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Revenue 12,003 11,651 10,581 13,432 24,229 24,979 16,607 -4.38%
  YoY % 3.02% 10.11% -21.23% -44.56% -3.00% 50.41% -
  Horiz. % 72.28% 70.16% 63.71% 80.88% 145.90% 150.41% 100.00%
PBT 477 -624 -2,384 -2,257 2,010 1,424 1,395 -13.75%
  YoY % 176.44% 73.83% -5.63% -212.29% 41.15% 2.08% -
  Horiz. % 34.19% -44.73% -170.90% -161.79% 144.09% 102.08% 100.00%
Tax 23 37 46 38 0 0 -90 -
  YoY % -37.84% -19.57% 21.05% 0.00% 0.00% 0.00% -
  Horiz. % -25.56% -41.11% -51.11% -42.22% -0.00% -0.00% 100.00%
NP 500 -587 -2,338 -2,219 2,010 1,424 1,305 -12.39%
  YoY % 185.18% 74.89% -5.36% -210.40% 41.15% 9.12% -
  Horiz. % 38.31% -44.98% -179.16% -170.04% 154.02% 109.12% 100.00%
NP to SH 67 -963 -2,897 -2,301 1,493 1,525 1,305 -33.59%
  YoY % 106.96% 66.76% -25.90% -254.12% -2.10% 16.86% -
  Horiz. % 5.13% -73.79% -221.99% -176.32% 114.41% 116.86% 100.00%
Tax Rate -4.82 % - % - % - % - % - % 6.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -74.73% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 11,503 12,238 12,919 15,651 22,219 23,555 15,302 -3.86%
  YoY % -6.01% -5.27% -17.46% -29.56% -5.67% 53.93% -
  Horiz. % 75.17% 79.98% 84.43% 102.28% 145.20% 153.93% 100.00%
Net Worth 125,514 14,928,214 19,405,318 214,204 215,489 75,325 104,897 2.50%
  YoY % -99.16% -23.07% 8,959.23% -0.60% 186.08% -28.19% -
  Horiz. % 119.66% 14,231.29% 18,499.38% 204.20% 205.43% 71.81% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 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
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 125,514 14,928,214 19,405,318 214,204 215,489 75,325 104,897 2.50%
  YoY % -99.16% -23.07% 8,959.23% -0.60% 186.08% -28.19% -
  Horiz. % 119.66% 14,231.29% 18,499.38% 204.20% 205.43% 71.81% 100.00%
NOSH 2,071,204 1,926,221 1,865,896 1,865,896 1,658,888 462,121 621,428 18.05%
  YoY % 7.53% 3.23% 0.00% 12.48% 258.97% -25.64% -
  Horiz. % 333.30% 309.97% 300.26% 300.26% 266.95% 74.36% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 4.17 % -5.04 % -22.10 % -16.52 % 8.30 % 5.70 % 7.86 % -8.37%
  YoY % 182.74% 77.19% -33.78% -299.04% 45.61% -27.48% -
  Horiz. % 53.05% -64.12% -281.17% -210.18% 105.60% 72.52% 100.00%
ROE 0.05 % -0.01 % -0.01 % -1.07 % 0.69 % 2.02 % 1.24 % -35.76%
  YoY % 600.00% 0.00% 99.07% -255.07% -65.84% 62.90% -
  Horiz. % 4.03% -0.81% -0.81% -86.29% 55.65% 162.90% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.58 0.60 0.57 0.72 1.46 5.41 2.67 -18.98%
  YoY % -3.33% 5.26% -20.83% -50.68% -73.01% 102.62% -
  Horiz. % 21.72% 22.47% 21.35% 26.97% 54.68% 202.62% 100.00%
EPS 0.00 -0.05 -0.16 -0.12 0.09 0.33 0.21 -
  YoY % 0.00% 68.75% -33.33% -233.33% -72.73% 57.14% -
  Horiz. % 0.00% -23.81% -76.19% -57.14% 42.86% 157.14% 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 0.0606 7.7500 10.4000 0.1148 0.1299 0.1630 0.1688 -13.17%
  YoY % -99.22% -25.48% 8,959.23% -11.62% -20.31% -3.44% -
  Horiz. % 35.90% 4,591.23% 6,161.14% 68.01% 76.95% 96.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,834,204
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.42 0.41 0.37 0.47 0.85 0.88 0.59 -4.58%
  YoY % 2.44% 10.81% -21.28% -44.71% -3.41% 49.15% -
  Horiz. % 71.19% 69.49% 62.71% 79.66% 144.07% 149.15% 100.00%
EPS 0.00 -0.03 -0.10 -0.08 0.05 0.05 0.05 -
  YoY % 0.00% 70.00% -25.00% -260.00% 0.00% 0.00% -
  Horiz. % 0.00% -60.00% -200.00% -160.00% 100.00% 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 0.0443 5.2672 6.8468 0.0756 0.0760 0.0266 0.0370 2.51%
  YoY % -99.16% -23.07% 8,956.61% -0.53% 185.71% -28.11% -
  Horiz. % 119.73% 14,235.67% 18,504.87% 204.32% 205.41% 71.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 -
Price 0.0150 0.0200 0.0350 0.0450 0.1200 0.0850 0.1000 -
P/RPS 2.59 3.31 6.17 6.25 8.22 1.57 3.74 -4.94%
  YoY % -21.75% -46.35% -1.28% -23.97% 423.57% -58.02% -
  Horiz. % 69.25% 88.50% 164.97% 167.11% 219.79% 41.98% 100.00%
P/EPS 463.70 -40.00 -22.54 -36.49 133.33 25.76 47.62 36.85%
  YoY % 1,259.25% -77.46% 38.23% -127.37% 417.59% -45.91% -
  Horiz. % 973.75% -84.00% -47.33% -76.63% 279.99% 54.09% 100.00%
EY 0.22 -2.50 -4.44 -2.74 0.75 3.88 2.10 -26.73%
  YoY % 108.80% 43.69% -62.04% -465.33% -80.67% 84.76% -
  Horiz. % 10.48% -119.05% -211.43% -130.48% 35.71% 184.76% 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 0.25 0.00 0.00 0.39 0.92 0.52 0.59 -11.16%
  YoY % 0.00% 0.00% 0.00% -57.61% 76.92% -11.86% -
  Horiz. % 42.37% 0.00% 0.00% 66.10% 155.93% 88.14% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Date 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 01/10/12 -
Price 0.0100 0.0200 0.0350 0.0450 0.1250 0.0850 0.0900 -
P/RPS 1.73 3.31 6.17 6.25 8.56 1.57 3.37 -8.78%
  YoY % -47.73% -46.35% -1.28% -26.99% 445.22% -53.41% -
  Horiz. % 51.34% 98.22% 183.09% 185.46% 254.01% 46.59% 100.00%
P/EPS 309.13 -40.00 -22.54 -36.49 138.89 25.76 42.86 31.30%
  YoY % 872.83% -77.46% 38.23% -126.27% 439.17% -39.90% -
  Horiz. % 721.26% -93.33% -52.59% -85.14% 324.06% 60.10% 100.00%
EY 0.32 -2.50 -4.44 -2.74 0.72 3.88 2.33 -23.94%
  YoY % 112.80% 43.69% -62.04% -480.56% -81.44% 66.52% -
  Horiz. % 13.73% -107.30% -190.56% -117.60% 30.90% 166.52% 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 0.17 0.00 0.00 0.39 0.96 0.52 0.53 -14.51%
  YoY % 0.00% 0.00% 0.00% -59.38% 84.62% -1.89% -
  Horiz. % 32.08% 0.00% 0.00% 73.58% 181.13% 98.11% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS