Highlights

[NEXGRAM] YoY TTM Result on 2017-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     -571.12%    YoY -     -184.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Revenue 51,370 50,992 46,205 142,945 101,330 99,213 97,575 -11.49%
  YoY % 0.74% 10.36% -67.68% 41.07% 2.13% 1.68% -
  Horiz. % 52.65% 52.26% 47.35% 146.50% 103.85% 101.68% 100.00%
PBT -51,506 -8,413 -27,026 14,705 34,162 15,841 6,675 -
  YoY % -512.22% 68.87% -283.79% -56.96% 115.66% 137.32% -
  Horiz. % -771.63% -126.04% -404.88% 220.30% 511.79% 237.32% 100.00%
Tax -312 -5,487 365 -5,124 -5,280 -1,292 -29 57.16%
  YoY % 94.31% -1,603.29% 107.12% 2.95% -308.67% -4,355.17% -
  Horiz. % 1,075.86% 18,920.69% -1,258.62% 17,668.96% 18,206.90% 4,455.17% 100.00%
NP -51,818 -13,900 -26,661 9,581 28,882 14,549 6,646 -
  YoY % -272.79% 47.86% -378.27% -66.83% 98.52% 118.91% -
  Horiz. % -779.69% -209.15% -401.16% 144.16% 434.58% 218.91% 100.00%
NP to SH -57,675 -13,933 -24,913 8,844 29,446 12,865 7,544 -
  YoY % -313.95% 44.07% -381.69% -69.97% 128.88% 70.53% -
  Horiz. % -764.51% -184.69% -330.24% 117.23% 390.32% 170.53% 100.00%
Tax Rate - % - % - % 34.85 % 15.46 % 8.16 % 0.43 % -
  YoY % 0.00% 0.00% 0.00% 125.42% 89.46% 1,797.67% -
  Horiz. % 0.00% 0.00% 0.00% 8,104.65% 3,595.35% 1,897.67% 100.00%
Total Cost 103,188 64,892 72,866 133,364 72,448 84,664 90,929 2.44%
  YoY % 59.01% -10.94% -45.36% 84.08% -14.43% -6.89% -
  Horiz. % 113.48% 71.37% 80.14% 146.67% 79.68% 93.11% 100.00%
Net Worth 14,446,936 18,808,232 209,353 253,435 232,321 0 128,305 145.70%
  YoY % -23.19% 8,883.96% -17.39% 9.09% 0.00% 0.00% -
  Horiz. % 11,259.80% 14,658.95% 163.17% 197.52% 181.07% 0.00% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Div 0 0 0 0 0 0 0 -
  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 31/01/16 31/10/14 31/10/13 CAGR
Net Worth 14,446,936 18,808,232 209,353 253,435 232,321 0 128,305 145.70%
  YoY % -23.19% 8,883.96% -17.39% 9.09% 0.00% 0.00% -
  Horiz. % 11,259.80% 14,658.95% 163.17% 197.52% 181.07% 0.00% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,856,666 1,861,550 1,658,888 654,285 23.38%
  YoY % 5.77% 0.00% 0.50% -0.26% 12.22% 153.54% -
  Horiz. % 301.65% 285.18% 285.18% 283.77% 284.52% 253.54% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
NP Margin -100.87 % -27.26 % -57.70 % 6.70 % 28.50 % 14.66 % 6.81 % -
  YoY % -270.03% 52.76% -961.19% -76.49% 94.41% 115.27% -
  Horiz. % -1,481.20% -400.29% -847.28% 98.38% 418.50% 215.27% 100.00%
ROE -0.40 % -0.07 % -11.90 % 3.49 % 12.67 % - % 5.88 % -
  YoY % -471.43% 99.41% -440.97% -72.45% 0.00% 0.00% -
  Horiz. % -6.80% -1.19% -202.38% 59.35% 215.48% 0.00% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
RPS 2.60 2.73 2.48 7.70 5.44 5.98 14.91 -28.28%
  YoY % -4.76% 10.08% -67.79% 41.54% -9.03% -59.89% -
  Horiz. % 17.44% 18.31% 16.63% 51.64% 36.49% 40.11% 100.00%
EPS -2.92 -0.75 -1.34 0.48 1.58 0.78 1.15 -
  YoY % -289.33% 44.03% -379.17% -69.62% 102.56% -32.17% -
  Horiz. % -253.91% -65.22% -116.52% 41.74% 137.39% 67.83% 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 0.1248 0.0000 0.1961 99.14%
  YoY % -27.38% 8,883.96% -17.80% 9.38% 0.00% 0.00% -
  Horiz. % 3,732.79% 5,140.23% 57.22% 69.61% 63.64% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
RPS 2.48 2.46 2.23 6.90 4.89 4.79 4.71 -11.49%
  YoY % 0.81% 10.31% -67.68% 41.10% 2.09% 1.70% -
  Horiz. % 52.65% 52.23% 47.35% 146.50% 103.82% 101.70% 100.00%
EPS -2.78 -0.67 -1.20 0.43 1.42 0.62 0.36 -
  YoY % -314.93% 44.17% -379.07% -69.72% 129.03% 72.22% -
  Horiz. % -772.22% -186.11% -333.33% 119.44% 394.44% 172.22% 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 6.9751 9.0808 0.1011 0.1224 0.1122 0.0000 0.0619 145.74%
  YoY % -23.19% 8,882.00% -17.40% 9.09% 0.00% 0.00% -
  Horiz. % 11,268.34% 14,670.11% 163.33% 197.74% 181.26% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Date 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 31/10/13 -
Price 0.0150 0.0350 0.0350 0.0750 0.0650 0.1150 0.0900 -
P/RPS 0.58 1.28 1.41 0.97 1.19 1.92 0.60 -0.64%
  YoY % -54.69% -9.22% 45.36% -18.49% -38.02% 220.00% -
  Horiz. % 96.67% 213.33% 235.00% 161.67% 198.33% 320.00% 100.00%
P/EPS -0.51 -4.69 -2.62 15.75 4.11 14.83 7.81 -
  YoY % 89.13% -79.01% -116.63% 283.21% -72.29% 89.88% -
  Horiz. % -6.53% -60.05% -33.55% 201.66% 52.62% 189.88% 100.00%
EY -194.82 -21.33 -38.15 6.35 24.34 6.74 12.81 -
  YoY % -813.36% 44.09% -700.79% -73.91% 261.13% -47.38% -
  Horiz. % -1,520.84% -166.51% -297.81% 49.57% 190.01% 52.62% 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 0.52 0.00 0.46 -
  YoY % 0.00% 0.00% -43.64% 5.77% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 67.39% 119.57% 113.04% 0.00% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 CAGR
Date 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 26/12/13 -
Price 0.0150 0.0500 0.0550 0.0950 0.0600 0.0700 0.0750 -
P/RPS 0.58 1.83 2.22 1.23 1.10 1.17 0.50 2.86%
  YoY % -68.31% -17.57% 80.49% 11.82% -5.98% 134.00% -
  Horiz. % 116.00% 366.00% 444.00% 246.00% 220.00% 234.00% 100.00%
P/EPS -0.51 -6.70 -4.12 19.94 3.79 9.03 6.50 -
  YoY % 92.39% -62.62% -120.66% 426.12% -58.03% 38.92% -
  Horiz. % -7.85% -103.08% -63.38% 306.77% 58.31% 138.92% 100.00%
EY -194.82 -14.93 -24.28 5.01 26.36 11.08 15.37 -
  YoY % -1,204.89% 38.51% -584.63% -80.99% 137.91% -27.91% -
  Horiz. % -1,267.53% -97.14% -157.97% 32.60% 171.50% 72.09% 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 0.48 0.00 0.38 -
  YoY % 0.00% 0.00% -30.00% 45.83% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.95% 184.21% 126.32% 0.00% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers