Highlights

[NEXGRAM] YoY TTM 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 -     -3.68%    YoY -     -417.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Revenue 42,220 58,693 46,708 50,312 61,723 101,322 88,049 -9.63%
  YoY % -28.07% 25.66% -7.16% -18.49% -39.08% 15.07% -
  Horiz. % 47.95% 66.66% 53.05% 57.14% 70.10% 115.07% 100.00%
PBT -65,579 -19,187 -55,820 -11,490 4,044 16,037 6,621 -
  YoY % -241.79% 65.63% -385.81% -384.12% -74.78% 142.21% -
  Horiz. % -990.47% -289.79% -843.08% -173.54% 61.08% 242.21% 100.00%
Tax 795 -1,568 -306 -5,480 200 -1,291 84 36.30%
  YoY % 150.70% -412.42% 94.42% -2,840.00% 115.49% -1,636.90% -
  Horiz. % 946.43% -1,866.67% -364.29% -6,523.81% 238.10% -1,536.90% 100.00%
NP -64,784 -20,755 -56,126 -16,970 4,244 14,746 6,705 -
  YoY % -212.14% 63.02% -230.74% -499.86% -71.22% 119.93% -
  Horiz. % -966.20% -309.55% -837.08% -253.09% 63.30% 219.93% 100.00%
NP to SH -64,527 -26,215 -55,929 -16,786 5,288 14,246 7,611 -
  YoY % -146.15% 53.13% -233.19% -417.44% -62.88% 87.18% -
  Horiz. % -847.81% -344.44% -734.84% -220.55% 69.48% 187.18% 100.00%
Tax Rate - % - % - % - % -4.95 % 8.05 % -1.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -161.49% 733.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 389.76% -633.86% 100.00%
Total Cost 107,004 79,448 102,834 67,282 57,479 86,576 81,344 3.85%
  YoY % 34.68% -22.74% 52.84% 17.05% -33.61% 6.43% -
  Horiz. % 131.55% 97.67% 126.42% 82.71% 70.66% 106.43% 100.00%
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 75,325 5.20%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 186.08% -
  Horiz. % 144.48% 166.63% 19,818.21% 25,761.87% 284.37% 286.08% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 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
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 75,325 5.20%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 186.08% -
  Horiz. % 144.48% 166.63% 19,818.21% 25,761.87% 284.37% 286.08% 100.00%
NOSH 2,230,081 2,071,204 1,926,221 1,865,896 1,865,896 1,658,888 462,121 24.22%
  YoY % 7.67% 7.53% 3.23% 0.00% 12.48% 258.97% -
  Horiz. % 482.57% 448.20% 416.82% 403.77% 403.77% 358.97% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
NP Margin -153.44 % -35.36 % -120.16 % -33.73 % 6.88 % 14.55 % 7.62 % -
  YoY % -333.94% 70.57% -256.24% -590.26% -52.71% 90.94% -
  Horiz. % -2,013.65% -464.04% -1,576.90% -442.65% 90.29% 190.94% 100.00%
ROE -59.29 % -20.89 % -0.37 % -0.09 % 2.47 % 6.61 % 10.10 % -
  YoY % -183.82% -5,545.95% -311.11% -103.64% -62.63% -34.55% -
  Horiz. % -587.03% -206.83% -3.66% -0.89% 24.46% 65.45% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 1.89 2.83 2.42 2.70 3.31 6.11 19.05 -27.27%
  YoY % -33.22% 16.94% -10.37% -18.43% -45.83% -67.93% -
  Horiz. % 9.92% 14.86% 12.70% 14.17% 17.38% 32.07% 100.00%
EPS -2.89 -1.27 -2.90 -0.90 0.28 0.86 1.65 -
  YoY % -127.56% 56.21% -222.22% -421.43% -67.44% -47.88% -
  Horiz. % -175.15% -76.97% -175.76% -54.55% 16.97% 52.12% 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 0.0488 0.0606 7.7500 10.4000 0.1148 0.1299 0.1630 -15.31%
  YoY % -19.47% -99.22% -25.48% 8,959.23% -11.62% -20.31% -
  Horiz. % 29.94% 37.18% 4,754.60% 6,380.37% 70.43% 79.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 1.53 2.13 1.70 1.83 2.24 3.68 3.20 -9.67%
  YoY % -28.17% 25.29% -7.10% -18.30% -39.13% 15.00% -
  Horiz. % 47.81% 66.56% 53.12% 57.19% 70.00% 115.00% 100.00%
EPS -2.34 -0.95 -2.03 -0.61 0.19 0.52 0.28 -
  YoY % -146.32% 53.20% -232.79% -421.05% -63.46% 85.71% -
  Horiz. % -835.71% -339.29% -725.00% -217.86% 67.86% 185.71% 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 0.0395 0.0456 5.4202 7.0457 0.0778 0.0782 0.0273 5.22%
  YoY % -13.38% -99.16% -23.07% 8,956.17% -0.51% 186.45% -
  Horiz. % 144.69% 167.03% 19,854.21% 25,808.43% 284.98% 286.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 -
Price 0.0350 0.0150 0.0200 0.0350 0.0450 0.1200 0.0850 -
P/RPS 1.85 0.53 0.82 1.30 1.36 1.96 0.45 21.51%
  YoY % 249.06% -35.37% -36.92% -4.41% -30.61% 335.56% -
  Horiz. % 411.11% 117.78% 182.22% 288.89% 302.22% 435.56% 100.00%
P/EPS -1.21 -1.19 -0.69 -3.89 15.88 13.97 5.16 -
  YoY % -1.68% -72.46% 82.26% -124.50% 13.67% 170.74% -
  Horiz. % -23.45% -23.06% -13.37% -75.39% 307.75% 270.74% 100.00%
EY -82.67 -84.38 -145.18 -25.70 6.30 7.16 19.38 -
  YoY % 2.03% 41.88% -464.90% -507.94% -12.01% -63.05% -
  Horiz. % -426.57% -435.40% -749.12% -132.61% 32.51% 36.95% 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 0.72 0.25 0.00 0.00 0.39 0.92 0.52 4.59%
  YoY % 188.00% 0.00% 0.00% 0.00% -57.61% 76.92% -
  Horiz. % 138.46% 48.08% 0.00% 0.00% 75.00% 176.92% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/12/20 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 -
Price 0.0450 0.0100 0.0200 0.0350 0.0450 0.1250 0.0850 -
P/RPS 2.38 0.35 0.82 1.30 1.36 2.05 0.45 25.80%
  YoY % 580.00% -57.32% -36.92% -4.41% -33.66% 355.56% -
  Horiz. % 528.89% 77.78% 182.22% 288.89% 302.22% 455.56% 100.00%
P/EPS -1.56 -0.79 -0.69 -3.89 15.88 14.56 5.16 -
  YoY % -97.47% -14.49% 82.26% -124.50% 9.07% 182.17% -
  Horiz. % -30.23% -15.31% -13.37% -75.39% 307.75% 282.17% 100.00%
EY -64.30 -126.57 -145.18 -25.70 6.30 6.87 19.38 -
  YoY % 49.20% 12.82% -464.90% -507.94% -8.30% -64.55% -
  Horiz. % -331.79% -653.10% -749.12% -132.61% 32.51% 35.45% 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 0.92 0.17 0.00 0.00 0.39 0.96 0.52 8.18%
  YoY % 441.18% 0.00% 0.00% 0.00% -59.38% 84.62% -
  Horiz. % 176.92% 32.69% 0.00% 0.00% 75.00% 184.62% 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