[NEXGRAM] YoY TTM Result on 30-Apr-2017 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 17.78%
YoY- -186.34%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Revenue 41,453 55,572 50,953 44,174 96,596 138,173 106,404 -14.00%
PBT -23,897 -39,797 -18,200 -22,441 24,029 18,319 7,003 -
Tax -1,704 -7,497 1,788 246 -166 -1,289 -35 86.21%
NP -25,601 -47,294 -16,412 -22,195 23,863 17,030 6,968 -
-
NP to SH -25,214 -52,878 -16,668 -20,483 23,725 14,086 7,789 -
-
Tax Rate - - - - 0.69% 7.04% 0.50% -
Total Cost 67,054 102,866 67,365 66,369 72,733 121,143 99,436 -6.11%
-
Net Worth 148,919 14,789,558 187,522 208,234 225,828 201,604 207,976 -5.20%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Net Worth 148,919 14,789,558 187,522 208,234 225,828 201,604 207,976 -5.20%
NOSH 2,071,204 2,071,204 1,883,000 1,883,000 1,837,499 1,483,478 842,692 15.47%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
NP Margin -61.76% -85.10% -32.21% -50.24% 24.70% 12.33% 6.55% -
ROE -16.93% -0.36% -8.89% -9.84% 10.51% 6.99% 3.75% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 2.00 2.75 2.73 2.37 5.26 9.31 12.63 -25.53%
EPS -1.22 -2.62 -0.89 -1.10 1.29 0.95 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 7.33 0.1005 0.1116 0.1229 0.1359 0.2468 -17.90%
Adjusted Per Share Value based on latest NOSH - 1,883,000
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 4.66 6.25 5.73 4.97 10.87 15.55 11.97 -14.01%
EPS -2.84 -5.95 -1.88 -2.30 2.67 1.58 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 16.6396 0.211 0.2343 0.2541 0.2268 0.234 -5.20%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 -
Price 0.015 0.02 0.065 0.045 0.055 0.075 0.08 -
P/RPS 0.75 0.73 2.38 1.90 1.05 0.81 0.63 2.82%
P/EPS -1.23 -0.76 -7.28 -4.10 4.26 7.90 8.66 -
EY -81.16 -131.04 -13.74 -24.39 23.48 12.66 11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.65 0.40 0.45 0.55 0.32 -6.51%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/06/20 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 -
Price 0.025 0.015 0.035 0.045 0.055 0.115 0.13 -
P/RPS 1.25 0.54 1.28 1.90 1.05 1.23 1.03 3.14%
P/EPS -2.05 -0.57 -3.92 -4.10 4.26 12.11 14.06 -
EY -48.69 -174.72 -25.52 -24.39 23.48 8.26 7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.35 0.40 0.45 0.85 0.53 -6.42%

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