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
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Revenue 50,992 46,205 142,945 101,330 99,213 97,575 67,710 -5.25%
  YoY % 10.36% -67.68% 41.07% 2.13% 1.68% 44.11% -
  Horiz. % 75.31% 68.24% 211.11% 149.65% 146.53% 144.11% 100.00%
PBT -8,413 -27,026 14,705 34,162 15,841 6,675 6,051 -
  YoY % 68.87% -283.79% -56.96% 115.66% 137.32% 10.31% -
  Horiz. % -139.03% -446.64% 243.02% 564.57% 261.79% 110.31% 100.00%
Tax -5,487 365 -5,124 -5,280 -1,292 -29 35 -
  YoY % -1,603.29% 107.12% 2.95% -308.67% -4,355.17% -182.86% -
  Horiz. % -15,677.14% 1,042.86% -14,640.00% -15,085.71% -3,691.43% -82.86% 100.00%
NP -13,900 -26,661 9,581 28,882 14,549 6,646 6,086 -
  YoY % 47.86% -378.27% -66.83% 98.52% 118.91% 9.20% -
  Horiz. % -228.39% -438.07% 157.43% 474.56% 239.06% 109.20% 100.00%
NP to SH -13,933 -24,913 8,844 29,446 12,865 7,544 6,311 -
  YoY % 44.07% -381.69% -69.97% 128.88% 70.53% 19.54% -
  Horiz. % -220.77% -394.76% 140.14% 466.58% 203.85% 119.54% 100.00%
Tax Rate - % - % 34.85 % 15.46 % 8.16 % 0.43 % -0.58 % -
  YoY % 0.00% 0.00% 125.42% 89.46% 1,797.67% 174.14% -
  Horiz. % 0.00% 0.00% -6,008.62% -2,665.52% -1,406.90% -74.14% 100.00%
Total Cost 64,892 72,866 133,364 72,448 84,664 90,929 61,624 0.99%
  YoY % -10.94% -45.36% 84.08% -14.43% -6.89% 47.55% -
  Horiz. % 105.30% 118.24% 216.42% 117.56% 137.39% 147.55% 100.00%
Net Worth 18,808,232 209,353 253,435 232,321 0 128,305 78,046 183.99%
  YoY % 8,883.96% -17.39% 9.09% 0.00% 0.00% 64.40% -
  Horiz. % 24,098.78% 268.24% 324.72% 297.67% 0.00% 164.40% 100.00%
Dividend
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 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
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 18,808,232 209,353 253,435 232,321 0 128,305 78,046 183.99%
  YoY % 8,883.96% -17.39% 9.09% 0.00% 0.00% 64.40% -
  Horiz. % 24,098.78% 268.24% 324.72% 297.67% 0.00% 164.40% 100.00%
NOSH 1,865,896 1,865,896 1,856,666 1,861,550 1,658,888 654,285 464,838 30.28%
  YoY % 0.00% 0.50% -0.26% 12.22% 153.54% 40.76% -
  Horiz. % 401.41% 401.41% 399.42% 400.47% 356.87% 140.76% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -27.26 % -57.70 % 6.70 % 28.50 % 14.66 % 6.81 % 8.99 % -
  YoY % 52.76% -961.19% -76.49% 94.41% 115.27% -24.25% -
  Horiz. % -303.23% -641.82% 74.53% 317.02% 163.07% 75.75% 100.00%
ROE -0.07 % -11.90 % 3.49 % 12.67 % - % 5.88 % 8.09 % -
  YoY % 99.41% -440.97% -72.45% 0.00% 0.00% -27.32% -
  Horiz. % -0.87% -147.10% 43.14% 156.61% 0.00% 72.68% 100.00%
Per Share
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.73 2.48 7.70 5.44 5.98 14.91 14.57 -27.29%
  YoY % 10.08% -67.79% 41.54% -9.03% -59.89% 2.33% -
  Horiz. % 18.74% 17.02% 52.85% 37.34% 41.04% 102.33% 100.00%
EPS -0.75 -1.34 0.48 1.58 0.78 1.15 1.36 -
  YoY % 44.03% -379.17% -69.62% 102.56% -32.17% -15.44% -
  Horiz. % -55.15% -98.53% 35.29% 116.18% 57.35% 84.56% 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 10.0800 0.1122 0.1365 0.1248 0.0000 0.1961 0.1679 117.99%
  YoY % 8,883.96% -17.80% 9.38% 0.00% 0.00% 16.80% -
  Horiz. % 6,003.57% 66.83% 81.30% 74.33% 0.00% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.46 2.23 6.90 4.89 4.79 4.71 3.27 -5.27%
  YoY % 10.31% -67.68% 41.10% 2.09% 1.70% 44.04% -
  Horiz. % 75.23% 68.20% 211.01% 149.54% 146.48% 144.04% 100.00%
EPS -0.67 -1.20 0.43 1.42 0.62 0.36 0.30 -
  YoY % 44.17% -379.07% -69.72% 129.03% 72.22% 20.00% -
  Horiz. % -223.33% -400.00% 143.33% 473.33% 206.67% 120.00% 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 9.0808 0.1011 0.1224 0.1122 0.0000 0.0619 0.0377 183.96%
  YoY % 8,882.00% -17.40% 9.09% 0.00% 0.00% 64.19% -
  Horiz. % 24,087.00% 268.17% 324.67% 297.61% 0.00% 164.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 31/10/13 31/10/12 -
Price 0.0350 0.0350 0.0750 0.0650 0.1150 0.0900 0.1200 -
P/RPS 1.28 1.41 0.97 1.19 1.92 0.60 0.82 8.84%
  YoY % -9.22% 45.36% -18.49% -38.02% 220.00% -26.83% -
  Horiz. % 156.10% 171.95% 118.29% 145.12% 234.15% 73.17% 100.00%
P/EPS -4.69 -2.62 15.75 4.11 14.83 7.81 8.84 -
  YoY % -79.01% -116.63% 283.21% -72.29% 89.88% -11.65% -
  Horiz. % -53.05% -29.64% 178.17% 46.49% 167.76% 88.35% 100.00%
EY -21.33 -38.15 6.35 24.34 6.74 12.81 11.31 -
  YoY % 44.09% -700.79% -73.91% 261.13% -47.38% 13.26% -
  Horiz. % -188.59% -337.31% 56.15% 215.21% 59.59% 113.26% 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 0.31 0.55 0.52 0.00 0.46 0.71 -
  YoY % 0.00% -43.64% 5.77% 0.00% 0.00% -35.21% -
  Horiz. % 0.00% 43.66% 77.46% 73.24% 0.00% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 26/12/13 24/12/12 -
Price 0.0500 0.0550 0.0950 0.0600 0.0700 0.0750 0.1000 -
P/RPS 1.83 2.22 1.23 1.10 1.17 0.50 0.69 20.40%
  YoY % -17.57% 80.49% 11.82% -5.98% 134.00% -27.54% -
  Horiz. % 265.22% 321.74% 178.26% 159.42% 169.57% 72.46% 100.00%
P/EPS -6.70 -4.12 19.94 3.79 9.03 6.50 7.37 -
  YoY % -62.62% -120.66% 426.12% -58.03% 38.92% -11.80% -
  Horiz. % -90.91% -55.90% 270.56% 51.42% 122.52% 88.20% 100.00%
EY -14.93 -24.28 5.01 26.36 11.08 15.37 13.58 -
  YoY % 38.51% -584.63% -80.99% 137.91% -27.91% 13.18% -
  Horiz. % -109.94% -178.79% 36.89% 194.11% 81.59% 113.18% 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 0.49 0.70 0.48 0.00 0.38 0.60 -
  YoY % 0.00% -30.00% 45.83% 0.00% 0.00% -36.67% -
  Horiz. % 0.00% 81.67% 116.67% 80.00% 0.00% 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.
 


FEATURED EVENT
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers