Highlights

[NEXGRAM] YoY TTM Result on 2017-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     20.96%    YoY -     -240.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Revenue 41,277 58,341 45,638 53,163 79,298 102,072 79,677 -8.66%
  YoY % -29.25% 27.83% -14.15% -32.96% -22.31% 28.11% -
  Horiz. % 51.81% 73.22% 57.28% 66.72% 99.52% 128.11% 100.00%
PBT -62,264 -20,288 -57,580 -11,363 10,527 15,451 6,592 -
  YoY % -206.90% 64.77% -406.73% -207.94% -31.87% 134.39% -
  Horiz. % -944.54% -307.77% -873.48% -172.38% 159.69% 234.39% 100.00%
Tax 794 -1,554 -297 -5,488 162 -1,291 -6 -
  YoY % 151.09% -423.23% 94.59% -3,487.65% 112.55% -21,416.67% -
  Horiz. % -13,233.33% 25,900.00% 4,950.00% 91,466.67% -2,700.00% 21,516.67% 100.00%
NP -61,470 -21,842 -57,877 -16,851 10,689 14,160 6,586 -
  YoY % -181.43% 62.26% -243.46% -257.65% -24.51% 115.00% -
  Horiz. % -933.34% -331.64% -878.79% -255.86% 162.30% 215.00% 100.00%
NP to SH -61,795 -27,245 -57,863 -16,190 11,488 14,278 7,357 -
  YoY % -126.81% 52.91% -257.40% -240.93% -19.54% 94.07% -
  Horiz. % -839.95% -370.33% -786.50% -220.06% 156.15% 194.07% 100.00%
Tax Rate - % - % - % - % -1.54 % 8.36 % 0.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -118.42% 9,188.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -1,711.11% 9,288.89% 100.00%
Total Cost 102,747 80,183 103,515 70,014 68,609 87,912 73,091 4.80%
  YoY % 28.14% -22.54% 47.85% 2.05% -21.96% 20.28% -
  Horiz. % 140.57% 109.70% 141.62% 95.79% 93.87% 120.28% 100.00%
Net Worth 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 75,445 2.62%
  YoY % -99.26% 8,550.42% -99.28% -8.54% 17,580.93% 62.72% -
  Horiz. % 120.63% 16,355.43% 189.07% 26,314.62% 28,770.79% 162.72% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Net Worth 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 75,445 2.62%
  YoY % -99.26% 8,550.42% -99.28% -8.54% 17,580.93% 62.72% -
  Horiz. % 120.63% 16,355.43% 189.07% 26,314.62% 28,770.79% 162.72% 100.00%
NOSH 2,661,204 2,053,144 1,896,876 1,865,896 1,860,000 940,736 458,076 27.44%
  YoY % 29.62% 8.24% 1.66% 0.32% 97.72% 105.37% -
  Horiz. % 580.95% 448.21% 414.10% 407.33% 406.05% 205.37% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
NP Margin -148.92 % -37.44 % -126.82 % -31.70 % 13.48 % 13.87 % 8.27 % -
  YoY % -297.76% 70.48% -300.06% -335.16% -2.81% 67.71% -
  Horiz. % -1,800.73% -452.72% -1,533.49% -383.31% 163.00% 167.71% 100.00%
ROE -67.90 % -0.22 % -40.56 % -0.08 % 0.05 % 11.63 % 9.75 % -
  YoY % -30,763.63% 99.46% -50,600.00% -260.00% -99.57% 19.28% -
  Horiz. % -696.41% -2.26% -416.00% -0.82% 0.51% 119.28% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.55 2.84 2.41 2.85 4.26 10.85 17.39 -28.33%
  YoY % -45.42% 17.84% -15.44% -33.10% -60.74% -37.61% -
  Horiz. % 8.91% 16.33% 13.86% 16.39% 24.50% 62.39% 100.00%
EPS -2.32 -1.33 -3.05 -0.87 0.62 1.52 1.61 -
  YoY % -74.44% 56.39% -250.57% -240.32% -59.21% -5.59% -
  Horiz. % -144.10% -82.61% -189.44% -54.04% 38.51% 94.41% 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 0.0342 6.0100 0.0752 10.6400 11.6700 0.1305 0.1647 -19.47%
  YoY % -99.43% 7,892.02% -99.29% -8.83% 8,842.53% -20.77% -
  Horiz. % 20.77% 3,649.06% 45.66% 6,460.23% 7,085.61% 79.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.50 2.12 1.66 1.93 2.88 3.71 2.89 -8.64%
  YoY % -29.25% 27.71% -13.99% -32.99% -22.37% 28.37% -
  Horiz. % 51.90% 73.36% 57.44% 66.78% 99.65% 128.37% 100.00%
EPS -2.24 -0.99 -2.10 -0.59 0.42 0.52 0.27 -
  YoY % -126.26% 52.86% -255.93% -240.48% -19.23% 92.59% -
  Horiz. % -829.63% -366.67% -777.78% -218.52% 155.56% 192.59% 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 0.0330 4.4802 0.0518 7.2083 7.8811 0.0446 0.0274 2.60%
  YoY % -99.26% 8,549.04% -99.28% -8.54% 17,570.63% 62.77% -
  Horiz. % 120.44% 16,351.09% 189.05% 26,307.67% 28,763.14% 162.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 -
Price 0.0550 0.0150 0.0300 0.0400 0.0500 0.1200 0.0850 -
P/RPS 3.55 0.53 1.25 1.40 1.17 1.11 0.49 31.37%
  YoY % 569.81% -57.60% -10.71% 19.66% 5.41% 126.53% -
  Horiz. % 724.49% 108.16% 255.10% 285.71% 238.78% 226.53% 100.00%
P/EPS -2.37 -1.13 -0.98 -4.61 8.10 7.91 5.29 -
  YoY % -109.73% -15.31% 78.74% -156.91% 2.40% 49.53% -
  Horiz. % -44.80% -21.36% -18.53% -87.15% 153.12% 149.53% 100.00%
EY -42.22 -88.47 -101.68 -21.69 12.35 12.65 18.89 -
  YoY % 52.28% 12.99% -368.79% -275.63% -2.37% -33.03% -
  Horiz. % -223.50% -468.34% -538.27% -114.82% 65.38% 66.97% 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 1.61 0.00 0.40 0.00 0.00 0.92 0.52 16.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.92% -
  Horiz. % 309.62% 0.00% 76.92% 0.00% 0.00% 176.92% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 -
Price 0.0450 0.0150 0.0250 0.0400 0.0450 0.1100 0.0850 -
P/RPS 2.90 0.53 1.04 1.40 1.06 1.01 0.49 27.76%
  YoY % 447.17% -49.04% -25.71% 32.08% 4.95% 106.12% -
  Horiz. % 591.84% 108.16% 212.24% 285.71% 216.33% 206.12% 100.00%
P/EPS -1.94 -1.13 -0.82 -4.61 7.29 7.25 5.29 -
  YoY % -71.68% -37.80% 82.21% -163.24% 0.55% 37.05% -
  Horiz. % -36.67% -21.36% -15.50% -87.15% 137.81% 137.05% 100.00%
EY -51.60 -88.47 -122.02 -21.69 13.73 13.80 18.89 -
  YoY % 41.68% 27.50% -462.56% -257.98% -0.51% -26.95% -
  Horiz. % -273.16% -468.34% -645.95% -114.82% 72.68% 73.05% 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 1.32 0.00 0.33 0.00 0.00 0.84 0.52 13.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 61.54% -
  Horiz. % 253.85% 0.00% 63.46% 0.00% 0.00% 161.54% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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