[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2016 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
12-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ--%
YoY- -235.95%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 53,162 46,136 46,182 53,728 0 105,378 0 -
PBT -11,363 -12,834 -18,380 -9,028 0 26,213 0 -
Tax -5,489 -53 86 152 0 -180 0 -
NP -16,852 -12,888 -18,294 -8,876 0 26,033 0 -
-
NP to SH -16,190 -11,686 -16,976 -9,204 0 25,881 0 -
-
Tax Rate - - - - - 0.69% - -
Total Cost 70,014 59,024 64,476 62,604 0 79,345 0 -
-
Net Worth 19,853,135 208,234 209,353 214,204 21,894,014 229,590 232,620 1843.71%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 19,853,135 208,234 209,353 214,204 21,894,014 229,590 232,620 1843.71%
NOSH 1,883,000 1,883,000 1,883,000 1,883,896 1,876,093 1,868,110 1,863,945 0.68%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -31.70% -27.93% -39.61% -16.52% 0.00% 24.70% 0.00% -
ROE -0.08% -5.61% -8.11% -4.30% 0.00% 11.27% 0.00% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 2.85 2.47 2.48 2.88 0.00 5.64 0.00 -
EPS -0.87 -0.63 -0.90 -0.48 0.00 1.39 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.64 0.1116 0.1122 0.1148 11.67 0.1229 0.1248 1842.35%
Adjusted Per Share Value based on latest NOSH - 1,883,896
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 5.98 5.19 5.20 6.04 0.00 11.86 0.00 -
EPS -1.82 -1.31 -1.91 -1.04 0.00 2.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.3366 0.2343 0.2355 0.241 24.6328 0.2583 0.2617 1843.80%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.04 0.045 0.035 0.045 0.05 0.055 0.065 -
P/RPS 1.40 1.82 1.41 1.56 0.00 0.98 0.00 -
P/EPS -4.61 -7.18 -3.85 -9.12 0.00 3.97 0.00 -
EY -21.69 -13.92 -25.99 -10.96 0.00 25.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.31 0.39 0.00 0.45 0.52 -
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 23/06/17 31/03/17 12/01/17 30/09/16 29/06/16 29/03/16 -
Price 0.04 0.045 0.055 0.045 0.045 0.055 0.06 -
P/RPS 1.40 1.82 2.22 1.56 0.00 0.98 0.00 -
P/EPS -4.61 -7.18 -6.05 -9.12 0.00 3.97 0.00 -
EY -21.69 -13.92 -16.54 -10.96 0.00 25.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.49 0.39 0.00 0.45 0.48 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment