[NEXGRAM] YoY Cumulative 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- -167.98%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Revenue 12,003 11,651 10,581 13,432 24,229 24,979 16,607 -4.37%
PBT 477 -624 -2,384 -2,257 2,010 1,424 1,395 -13.75%
Tax 23 37 46 38 0 0 -90 -
NP 500 -587 -2,338 -2,219 2,010 1,424 1,305 -12.38%
-
NP to SH 67 -963 -2,897 -2,301 1,493 1,525 1,305 -33.58%
-
Tax Rate -4.82% - - - 0.00% 0.00% 6.45% -
Total Cost 11,503 12,238 12,919 15,651 22,219 23,555 15,302 -3.85%
-
Net Worth 125,514 14,928,214 19,405,318 214,204 215,489 88,776 104,897 2.50%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 125,514 14,928,214 19,405,318 214,204 215,489 88,776 104,897 2.50%
NOSH 2,071,204 2,071,204 1,883,000 1,883,896 1,658,888 544,642 621,428 18.05%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 4.17% -5.04% -22.10% -16.52% 8.30% 5.70% 7.86% -
ROE 0.05% -0.01% -0.01% -1.07% 0.69% 1.72% 1.24% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.58 0.60 0.57 0.72 1.46 4.59 2.67 -18.97%
EPS 0.00 -0.05 -0.16 -0.12 0.09 0.28 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 7.75 10.40 0.1148 0.1299 0.163 0.1688 -13.16%
Adjusted Per Share Value based on latest NOSH - 1,883,896
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
RPS 1.35 1.31 1.19 1.51 2.73 2.81 1.87 -4.39%
EPS 0.01 -0.11 -0.33 -0.26 0.17 0.17 0.15 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1412 16.7956 21.8328 0.241 0.2424 0.0999 0.118 2.50%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 -
Price 0.015 0.02 0.035 0.045 0.12 0.085 0.10 -
P/RPS 2.59 3.31 6.17 6.25 8.22 1.85 3.74 -4.93%
P/EPS 463.70 -40.00 -22.54 -36.49 133.33 30.36 47.62 36.85%
EY 0.22 -2.50 -4.44 -2.74 0.75 3.29 2.10 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.00 0.39 0.92 0.52 0.59 -11.16%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 CAGR
Date 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 01/10/12 -
Price 0.01 0.02 0.035 0.045 0.125 0.085 0.09 -
P/RPS 1.73 3.31 6.17 6.25 8.56 1.85 3.37 -8.78%
P/EPS 309.13 -40.00 -22.54 -36.49 138.89 30.36 42.86 31.30%
EY 0.32 -2.50 -4.44 -2.74 0.72 3.29 2.33 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.00 0.39 0.96 0.52 0.53 -14.50%

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