[NEXGRAM] QoQ TTM Result on 31-Oct-2017 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
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
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 45,638 50,953 50,992 50,312 53,163 44,174 46,205 -0.82%
PBT -57,580 -18,200 -8,413 -11,490 -11,363 -22,441 -27,026 65.80%
Tax -297 1,788 -5,487 -5,480 -5,488 246 365 -
NP -57,877 -16,412 -13,900 -16,970 -16,851 -22,195 -26,661 67.89%
-
NP to SH -57,863 -16,668 -13,933 -16,786 -16,190 -20,483 -24,913 75.65%
-
Tax Rate - - - - - - - -
Total Cost 103,515 67,365 64,892 67,282 70,014 66,369 72,866 26.45%
-
Net Worth 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 -22.62%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 -22.62%
NOSH 1,949,134 1,883,000 1,883,000 1,883,000 1,883,000 1,883,000 1,865,896 2.96%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -126.82% -32.21% -27.26% -33.73% -31.70% -50.24% -57.70% -
ROE -40.56% -8.89% -0.07% -0.09% -0.08% -9.84% -11.90% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 2.41 2.73 2.73 2.70 2.85 2.37 2.48 -1.89%
EPS -3.05 -0.89 -0.75 -0.90 -0.87 -1.10 -1.34 73.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.1005 10.08 10.40 10.64 0.1116 0.1122 -23.46%
Adjusted Per Share Value based on latest NOSH - 1,883,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 5.13 5.73 5.74 5.66 5.98 4.97 5.20 -0.90%
EPS -6.51 -1.88 -1.57 -1.89 -1.82 -2.30 -2.80 75.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1605 0.211 21.161 21.8328 22.3366 0.2343 0.2355 -22.61%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.03 0.065 0.035 0.035 0.04 0.045 0.035 -
P/RPS 1.25 2.38 1.28 1.30 1.40 1.90 1.41 -7.73%
P/EPS -0.98 -7.28 -4.69 -3.89 -4.61 -4.10 -2.62 -48.17%
EY -101.68 -13.74 -21.33 -25.70 -21.69 -24.39 -38.15 92.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.65 0.00 0.00 0.00 0.40 0.31 18.57%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 -
Price 0.025 0.035 0.05 0.035 0.04 0.045 0.055 -
P/RPS 1.04 1.28 1.83 1.30 1.40 1.90 2.22 -39.76%
P/EPS -0.82 -3.92 -6.70 -3.89 -4.61 -4.10 -4.12 -66.01%
EY -122.02 -25.52 -14.93 -25.70 -21.69 -24.39 -24.28 194.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.00 0.00 0.00 0.40 0.49 -23.22%

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