[NEXGRAM] QoQ TTM Result on 31-Jan-2018 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 17.0%
YoY- 44.07%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 46,708 45,638 50,953 50,992 50,312 53,163 44,174 3.77%
PBT -55,820 -57,580 -18,200 -8,413 -11,490 -11,363 -22,441 83.27%
Tax -306 -297 1,788 -5,487 -5,480 -5,488 246 -
NP -56,126 -57,877 -16,412 -13,900 -16,970 -16,851 -22,195 85.29%
-
NP to SH -55,929 -57,863 -16,668 -13,933 -16,786 -16,190 -20,483 94.99%
-
Tax Rate - - - - - - - -
Total Cost 102,834 103,515 67,365 64,892 67,282 70,014 66,369 33.79%
-
Net Worth 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 1612.34%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 1612.34%
NOSH 2,071,204 1,949,134 1,883,000 1,883,000 1,883,000 1,883,000 1,883,000 6.53%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -120.16% -126.82% -32.21% -27.26% -33.73% -31.70% -50.24% -
ROE -0.37% -40.56% -8.89% -0.07% -0.09% -0.08% -9.84% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 2.42 2.41 2.73 2.73 2.70 2.85 2.37 1.39%
EPS -2.90 -3.05 -0.89 -0.75 -0.90 -0.87 -1.10 90.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.75 0.0752 0.1005 10.08 10.40 10.64 0.1116 1576.50%
Adjusted Per Share Value based on latest NOSH - 1,883,000
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 5.51 5.38 6.01 6.01 5.93 6.27 5.21 3.79%
EPS -6.60 -6.82 -1.97 -1.64 -1.98 -1.91 -2.42 94.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.6076 0.1682 0.2212 22.184 22.8883 23.4165 0.2456 1612.38%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.02 0.03 0.065 0.035 0.035 0.04 0.045 -
P/RPS 0.82 1.25 2.38 1.28 1.30 1.40 1.90 -42.80%
P/EPS -0.69 -0.98 -7.28 -4.69 -3.89 -4.61 -4.10 -69.41%
EY -145.18 -101.68 -13.74 -21.33 -25.70 -21.69 -24.39 227.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.65 0.00 0.00 0.00 0.40 -
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 -
Price 0.02 0.025 0.035 0.05 0.035 0.04 0.045 -
P/RPS 0.82 1.04 1.28 1.83 1.30 1.40 1.90 -42.80%
P/EPS -0.69 -0.82 -3.92 -6.70 -3.89 -4.61 -4.10 -69.41%
EY -145.18 -122.02 -25.52 -14.93 -25.70 -21.69 -24.39 227.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.35 0.00 0.00 0.00 0.40 -

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