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
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Revenue 52,630 51,370 50,992 46,205 142,945 101,330 99,213 -11.37%
  YoY % 2.45% 0.74% 10.36% -67.68% 41.07% 2.13% -
  Horiz. % 53.05% 51.78% 51.40% 46.57% 144.08% 102.13% 100.00%
PBT -21,217 -51,506 -8,413 -27,026 14,705 34,162 15,841 -
  YoY % 58.81% -512.22% 68.87% -283.79% -56.96% 115.66% -
  Horiz. % -133.94% -325.14% -53.11% -170.61% 92.83% 215.66% 100.00%
Tax -1,703 -312 -5,487 365 -5,124 -5,280 -1,292 5.40%
  YoY % -445.83% 94.31% -1,603.29% 107.12% 2.95% -308.67% -
  Horiz. % 131.81% 24.15% 424.69% -28.25% 396.59% 408.67% 100.00%
NP -22,920 -51,818 -13,900 -26,661 9,581 28,882 14,549 -
  YoY % 55.77% -272.79% 47.86% -378.27% -66.83% 98.52% -
  Horiz. % -157.54% -356.16% -95.54% -183.25% 65.85% 198.52% 100.00%
NP to SH -22,773 -57,675 -13,933 -24,913 8,844 29,446 12,865 -
  YoY % 60.51% -313.95% 44.07% -381.69% -69.97% 128.88% -
  Horiz. % -177.02% -448.31% -108.30% -193.65% 68.74% 228.88% 100.00%
Tax Rate - % - % - % - % 34.85 % 15.46 % 8.16 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 125.42% 89.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 427.08% 189.46% 100.00%
Total Cost 75,550 103,188 64,892 72,866 133,364 72,448 84,664 -2.14%
  YoY % -26.78% 59.01% -10.94% -45.36% 84.08% -14.43% -
  Horiz. % 89.24% 121.88% 76.65% 86.06% 157.52% 85.57% 100.00%
Net Worth 147,262 14,446,936 18,808,232 209,353 253,435 232,321 0 -
  YoY % -98.98% -23.19% 8,883.96% -17.39% 9.09% 0.00% -
  Horiz. % 63.39% 6,218.51% 8,095.78% 90.11% 109.09% 100.00% -
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 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
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Net Worth 147,262 14,446,936 18,808,232 209,353 253,435 232,321 0 -
  YoY % -98.98% -23.19% 8,883.96% -17.39% 9.09% 0.00% -
  Horiz. % 63.39% 6,218.51% 8,095.78% 90.11% 109.09% 100.00% -
NOSH 2,071,204 1,973,625 1,865,896 1,865,896 1,856,666 1,861,550 1,658,888 4.31%
  YoY % 4.94% 5.77% 0.00% 0.50% -0.26% 12.22% -
  Horiz. % 124.85% 118.97% 112.48% 112.48% 111.92% 112.22% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
NP Margin -43.55 % -100.87 % -27.26 % -57.70 % 6.70 % 28.50 % 14.66 % -
  YoY % 56.83% -270.03% 52.76% -961.19% -76.49% 94.41% -
  Horiz. % -297.07% -688.06% -185.95% -393.59% 45.70% 194.41% 100.00%
ROE -15.46 % -0.40 % -0.07 % -11.90 % 3.49 % 12.67 % - % -
  YoY % -3,765.00% -471.43% 99.41% -440.97% -72.45% 0.00% -
  Horiz. % -122.02% -3.16% -0.55% -93.92% 27.55% 100.00% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 2.54 2.60 2.73 2.48 7.70 5.44 5.98 -15.04%
  YoY % -2.31% -4.76% 10.08% -67.79% 41.54% -9.03% -
  Horiz. % 42.47% 43.48% 45.65% 41.47% 128.76% 90.97% 100.00%
EPS -1.10 -2.92 -0.75 -1.34 0.48 1.58 0.78 -
  YoY % 62.33% -289.33% 44.03% -379.17% -69.62% 102.56% -
  Horiz. % -141.03% -374.36% -96.15% -171.79% 61.54% 202.56% 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 0.0711 7.3200 10.0800 0.1122 0.1365 0.1248 0.0000 -
  YoY % -99.03% -27.38% 8,883.96% -17.80% 9.38% 0.00% -
  Horiz. % 56.97% 5,865.39% 8,076.92% 89.90% 109.38% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,866,504
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 1.84 1.79 1.78 1.61 4.99 3.53 3.46 -11.32%
  YoY % 2.79% 0.56% 10.56% -67.74% 41.36% 2.02% -
  Horiz. % 53.18% 51.73% 51.45% 46.53% 144.22% 102.02% 100.00%
EPS -0.79 -2.01 -0.49 -0.87 0.31 1.03 0.45 -
  YoY % 60.70% -310.20% 43.68% -380.65% -69.90% 128.89% -
  Horiz. % -175.56% -446.67% -108.89% -193.33% 68.89% 228.89% 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 0.0514 5.0399 6.5614 0.0730 0.0884 0.0810 0.0000 -
  YoY % -98.98% -23.19% 8,888.22% -17.42% 9.14% 0.00% -
  Horiz. % 63.46% 6,222.10% 8,100.49% 90.12% 109.14% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 -
Price 0.0150 0.0150 0.0350 0.0350 0.0750 0.0650 0.1150 -
P/RPS 0.59 0.58 1.28 1.41 0.97 1.19 1.92 -20.11%
  YoY % 1.72% -54.69% -9.22% 45.36% -18.49% -38.02% -
  Horiz. % 30.73% 30.21% 66.67% 73.44% 50.52% 61.98% 100.00%
P/EPS -1.36 -0.51 -4.69 -2.62 15.75 4.11 14.83 -
  YoY % -166.67% 89.13% -79.01% -116.63% 283.21% -72.29% -
  Horiz. % -9.17% -3.44% -31.63% -17.67% 106.20% 27.71% 100.00%
EY -73.30 -194.82 -21.33 -38.15 6.35 24.34 6.74 -
  YoY % 62.38% -813.36% 44.09% -700.79% -73.91% 261.13% -
  Horiz. % -1,087.54% -2,890.50% -316.47% -566.02% 94.21% 361.13% 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 0.21 0.00 0.00 0.31 0.55 0.52 0.00 -
  YoY % 0.00% 0.00% 0.00% -43.64% 5.77% 0.00% -
  Horiz. % 40.38% 0.00% 0.00% 59.62% 105.77% 100.00% -
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 30/03/20 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 -
Price 0.0050 0.0150 0.0500 0.0550 0.0950 0.0600 0.0700 -
P/RPS 0.20 0.58 1.83 2.22 1.23 1.10 1.17 -28.55%
  YoY % -65.52% -68.31% -17.57% 80.49% 11.82% -5.98% -
  Horiz. % 17.09% 49.57% 156.41% 189.74% 105.13% 94.02% 100.00%
P/EPS -0.45 -0.51 -6.70 -4.12 19.94 3.79 9.03 -
  YoY % 11.76% 92.39% -62.62% -120.66% 426.12% -58.03% -
  Horiz. % -4.98% -5.65% -74.20% -45.63% 220.82% 41.97% 100.00%
EY -219.90 -194.82 -14.93 -24.28 5.01 26.36 11.08 -
  YoY % -12.87% -1,204.89% 38.51% -584.63% -80.99% 137.91% -
  Horiz. % -1,984.66% -1,758.30% -134.75% -219.13% 45.22% 237.91% 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 0.07 0.00 0.00 0.49 0.70 0.48 0.00 -
  YoY % 0.00% 0.00% 0.00% -30.00% 45.83% 0.00% -
  Horiz. % 14.58% 0.00% 0.00% 102.08% 145.83% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

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