Highlights

[NEXGRAM] YoY Quarter Result on 2017-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     60.98%    YoY -     -25.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 10,581 13,432 24,229 24,979 16,607 14,483 15,752 -5.34%
  YoY % -21.23% -44.56% -3.00% 50.41% 14.67% -8.06% -
  Horiz. % 67.17% 85.27% 153.82% 158.58% 105.43% 91.94% 100.00%
PBT -2,384 -2,257 2,010 1,424 1,395 3,372 140 -
  YoY % -5.63% -212.29% 41.15% 2.08% -58.63% 2,308.57% -
  Horiz. % -1,702.86% -1,612.14% 1,435.71% 1,017.14% 996.43% 2,408.57% 100.00%
Tax 46 38 0 0 -90 0 -31 -
  YoY % 21.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -148.39% -122.58% -0.00% -0.00% 290.32% -0.00% 100.00%
NP -2,338 -2,219 2,010 1,424 1,305 3,372 109 -
  YoY % -5.36% -210.40% 41.15% 9.12% -61.30% 2,993.58% -
  Horiz. % -2,144.95% -2,035.78% 1,844.04% 1,306.42% 1,197.25% 3,093.58% 100.00%
NP to SH -2,897 -2,301 1,493 1,525 1,305 3,372 101 -
  YoY % -25.90% -254.12% -2.10% 16.86% -61.30% 3,238.61% -
  Horiz. % -2,868.32% -2,278.22% 1,478.22% 1,509.90% 1,292.08% 3,338.61% 100.00%
Tax Rate - % - % - % - % 6.45 % - % 22.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 29.13% 0.00% 100.00%
Total Cost 12,919 15,651 22,219 23,555 15,302 11,111 15,643 -2.60%
  YoY % -17.46% -29.56% -5.67% 53.93% 37.72% -28.97% -
  Horiz. % 82.59% 100.05% 142.04% 150.58% 97.82% 71.03% 100.00%
Net Worth 19,405,318 214,204 215,489 75,325 104,897 74,494 80,194 113.04%
  YoY % 8,959.23% -0.60% 186.08% -28.19% 40.81% -7.11% -
  Horiz. % 24,197.97% 267.11% 268.71% 93.93% 130.80% 92.89% 100.00%
Dividend
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 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
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 19,405,318 214,204 215,489 75,325 104,897 74,494 80,194 113.04%
  YoY % 8,959.23% -0.60% 186.08% -28.19% 40.81% -7.11% -
  Horiz. % 24,197.97% 267.11% 268.71% 93.93% 130.80% 92.89% 100.00%
NOSH 1,865,896 1,865,896 1,658,888 462,121 621,428 443,684 505,000 19.73%
  YoY % 0.00% 12.48% 258.97% -25.64% 40.06% -12.14% -
  Horiz. % 369.48% 369.48% 328.49% 91.51% 123.06% 87.86% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -22.10 % -16.52 % 8.30 % 5.70 % 7.86 % 23.28 % 0.69 % -
  YoY % -33.78% -299.04% 45.61% -27.48% -66.24% 3,273.91% -
  Horiz. % -3,202.90% -2,394.20% 1,202.90% 826.09% 1,139.13% 3,373.91% 100.00%
ROE -0.01 % -1.07 % 0.69 % 2.02 % 1.24 % 4.53 % 0.13 % -
  YoY % 99.07% -255.07% -65.84% 62.90% -72.63% 3,384.62% -
  Horiz. % -7.69% -823.08% 530.77% 1,553.85% 953.85% 3,484.62% 100.00%
Per Share
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.57 0.72 1.46 5.41 2.67 3.26 3.12 -20.88%
  YoY % -20.83% -50.68% -73.01% 102.62% -18.10% 4.49% -
  Horiz. % 18.27% 23.08% 46.79% 173.40% 85.58% 104.49% 100.00%
EPS -0.16 -0.12 0.09 0.33 0.21 0.76 0.02 -
  YoY % -33.33% -233.33% -72.73% 57.14% -72.37% 3,700.00% -
  Horiz. % -800.00% -600.00% 450.00% 1,650.00% 1,050.00% 3,800.00% 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 10.4000 0.1148 0.1299 0.1630 0.1688 0.1679 0.1588 77.93%
  YoY % 8,959.23% -11.62% -20.31% -3.44% 0.54% 5.73% -
  Horiz. % 6,549.12% 72.29% 81.80% 102.64% 106.30% 105.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.51 0.65 1.17 1.21 0.80 0.70 0.76 -5.35%
  YoY % -21.54% -44.44% -3.31% 51.25% 14.29% -7.89% -
  Horiz. % 67.11% 85.53% 153.95% 159.21% 105.26% 92.11% 100.00%
EPS -0.14 -0.11 0.07 0.07 0.06 0.16 0.00 -
  YoY % -27.27% -257.14% 0.00% 16.67% -62.50% 0.00% -
  Horiz. % -87.50% -68.75% 43.75% 43.75% 37.50% 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 9.3691 0.1034 0.1040 0.0364 0.0506 0.0360 0.0387 113.05%
  YoY % 8,961.02% -0.58% 185.71% -28.06% 40.56% -6.98% -
  Horiz. % 24,209.56% 267.18% 268.73% 94.06% 130.75% 93.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.0350 0.0450 0.1200 0.0850 0.1000 0.0500 0.0500 -
P/RPS 6.17 6.25 8.22 1.57 3.74 1.53 1.60 20.44%
  YoY % -1.28% -23.97% 423.57% -58.02% 144.44% -4.38% -
  Horiz. % 385.62% 390.62% 513.75% 98.13% 233.75% 95.62% 100.00%
P/EPS -22.54 -36.49 133.33 25.76 47.62 6.58 250.00 -
  YoY % 38.23% -127.37% 417.59% -45.91% 623.71% -97.37% -
  Horiz. % -9.02% -14.60% 53.33% 10.30% 19.05% 2.63% 100.00%
EY -4.44 -2.74 0.75 3.88 2.10 15.20 0.40 -
  YoY % -62.04% -465.33% -80.67% 84.76% -86.18% 3,700.00% -
  Horiz. % -1,110.00% -685.00% 187.50% 970.00% 525.00% 3,800.00% 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 0.39 0.92 0.52 0.59 0.30 0.31 -
  YoY % 0.00% -57.61% 76.92% -11.86% 96.67% -3.23% -
  Horiz. % 0.00% 125.81% 296.77% 167.74% 190.32% 96.77% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/12/17 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 -
Price 0.0350 0.0450 0.1250 0.0850 0.0900 0.0400 0.0500 -
P/RPS 6.17 6.25 8.56 1.57 3.37 1.23 1.60 20.44%
  YoY % -1.28% -26.99% 445.22% -53.41% 173.98% -23.12% -
  Horiz. % 385.62% 390.62% 535.00% 98.13% 210.62% 76.88% 100.00%
P/EPS -22.54 -36.49 138.89 25.76 42.86 5.26 250.00 -
  YoY % 38.23% -126.27% 439.17% -39.90% 714.83% -97.90% -
  Horiz. % -9.02% -14.60% 55.56% 10.30% 17.14% 2.10% 100.00%
EY -4.44 -2.74 0.72 3.88 2.33 19.00 0.40 -
  YoY % -62.04% -480.56% -81.44% 66.52% -87.74% 4,650.00% -
  Horiz. % -1,110.00% -685.00% 180.00% 970.00% 582.50% 4,750.00% 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 0.39 0.96 0.52 0.53 0.24 0.31 -
  YoY % 0.00% -59.38% 84.62% -1.89% 120.83% -22.58% -
  Horiz. % 0.00% 125.81% 309.68% 167.74% 170.97% 77.42% 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.
 


 

392  316  489  702 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.175+0.03 
 DSONIC 0.485-0.21 
 MYEG 1.13-0.37 
 SAPNRG 0.335-0.01 
 DSONIC-WA 0.095-0.03 
 PRESBHD 0.54-0.08 
 HSI-C3V 0.20+0.005 
 K1 0.28+0.01 
 HSI-H4V 0.355-0.005 
 HSI-C3X 0.540.00 
Partners & Brokers