Highlights

[NEXGRAM] QoQ Cumulative Quarter Result on 2020-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 30-Apr-2020  [#3]
Profit Trend QoQ -     -47.74%    YoY -     -316.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 12,946 41,277 25,438 20,941 12,003 58,341 42,326 -54.44%
  QoQ % -68.64% 62.27% 21.47% 74.46% -79.43% 37.84% -
  Horiz. % 30.59% 97.52% 60.10% 49.48% 28.36% 137.84% 100.00%
PBT -2,838 -62,264 -2,290 -1,095 477 -20,288 1,319 -
  QoQ % 95.44% -2,618.95% -109.13% -329.56% 102.35% -1,638.14% -
  Horiz. % -215.16% -4,720.55% -173.62% -83.02% 36.16% -1,538.14% 100.00%
Tax 24 795 -111 -118 23 -1,553 38 -26.28%
  QoQ % -96.98% 816.22% 5.93% -613.04% 101.48% -4,186.84% -
  Horiz. % 63.16% 2,092.11% -292.11% -310.53% 60.53% -4,086.84% 100.00%
NP -2,814 -61,469 -2,401 -1,213 500 -21,841 1,357 -
  QoQ % 95.42% -2,460.14% -97.94% -342.60% 102.29% -1,709.51% -
  Horiz. % -207.37% -4,529.77% -176.93% -89.39% 36.85% -1,609.51% 100.00%
NP to SH -2,665 -61,890 -2,321 -1,571 67 -21,913 1,074 -
  QoQ % 95.69% -2,566.52% -47.74% -2,444.78% 100.31% -2,140.32% -
  Horiz. % -248.14% -5,762.57% -216.11% -146.28% 6.24% -2,040.32% 100.00%
Tax Rate - % - % - % - % -4.82 % - % -2.88 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 167.36% 0.00% 100.00%
Total Cost 15,760 102,746 27,839 22,154 11,503 80,182 40,969 -46.95%
  QoQ % -84.66% 269.07% 25.66% 92.59% -85.65% 95.71% -
  Horiz. % 38.47% 250.79% 67.95% 54.08% 28.08% 195.71% 100.00%
Net Worth 108,827 91,013 148,919 147,262 125,514 12,339,400 14,789,558 -96.16%
  QoQ % 19.57% -38.88% 1.13% 17.33% -98.98% -16.57% -
  Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 108,827 91,013 148,919 147,262 125,514 12,339,400 14,789,558 -96.16%
  QoQ % 19.57% -38.88% 1.13% 17.33% -98.98% -16.57% -
  Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
NOSH 2,230,081 2,661,204 2,071,204 2,071,204 2,071,204 2,053,144 2,017,675 6.87%
  QoQ % -16.20% 28.49% 0.00% 0.00% 0.88% 1.76% -
  Horiz. % 110.53% 131.89% 102.65% 102.65% 102.65% 101.76% 100.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -21.74 % -148.92 % -9.44 % -5.79 % 4.17 % -37.44 % 3.21 % -
  QoQ % 85.40% -1,477.54% -63.04% -238.85% 111.14% -1,266.35% -
  Horiz. % -677.26% -4,639.25% -294.08% -180.37% 129.91% -1,166.35% 100.00%
ROE -2.45 % -68.00 % -1.56 % -1.07 % 0.05 % -0.18 % 0.01 % -
  QoQ % 96.40% -4,258.97% -45.79% -2,240.00% 127.78% -1,900.00% -
  Horiz. % -24,500.00% -680,000.00% -15,600.00% -10,700.00% 500.00% -1,800.00% 100.00%
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.58 1.55 1.23 1.01 0.58 2.84 2.10 -57.42%
  QoQ % -62.58% 26.02% 21.78% 74.14% -79.58% 35.24% -
  Horiz. % 27.62% 73.81% 58.57% 48.10% 27.62% 135.24% 100.00%
EPS -0.12 -2.33 -0.11 -0.08 0.00 -1.07 0.05 -
  QoQ % 94.85% -2,018.18% -37.50% 0.00% 0.00% -2,240.00% -
  Horiz. % -240.00% -4,660.00% -220.00% -160.00% 0.00% -2,140.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0488 0.0342 0.0719 0.0711 0.0606 6.0100 7.3300 -96.41%
  QoQ % 42.69% -52.43% 1.13% 17.33% -98.99% -18.01% -
  Horiz. % 0.67% 0.47% 0.98% 0.97% 0.83% 81.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.58 1.85 1.14 0.94 0.54 2.62 1.90 -54.50%
  QoQ % -68.65% 62.28% 21.28% 74.07% -79.39% 37.89% -
  Horiz. % 30.53% 97.37% 60.00% 49.47% 28.42% 137.89% 100.00%
EPS -0.12 -2.78 -0.10 -0.07 0.00 -0.98 0.05 -
  QoQ % 95.68% -2,680.00% -42.86% 0.00% 0.00% -2,060.00% -
  Horiz. % -240.00% -5,560.00% -200.00% -140.00% 0.00% -1,960.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0488 0.0408 0.0668 0.0660 0.0563 5.5332 6.6318 -96.16%
  QoQ % 19.61% -38.92% 1.21% 17.23% -98.98% -16.57% -
  Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.0350 0.0550 0.0150 0.0150 0.0150 0.0150 0.0200 -
P/RPS 6.03 3.55 1.22 1.48 2.59 0.53 0.95 240.90%
  QoQ % 69.86% 190.98% -17.57% -42.86% 388.68% -44.21% -
  Horiz. % 634.74% 373.68% 128.42% 155.79% 272.63% 55.79% 100.00%
P/EPS -29.29 -2.36 -13.39 -19.78 463.70 -1.41 37.57 -
  QoQ % -1,141.10% 82.37% 32.31% -104.27% 32,986.53% -103.75% -
  Horiz. % -77.96% -6.28% -35.64% -52.65% 1,234.23% -3.75% 100.00%
EY -3.41 -42.28 -7.47 -5.06 0.22 -71.15 2.66 -
  QoQ % 91.93% -466.00% -47.63% -2,400.00% 100.31% -2,774.81% -
  Horiz. % -128.20% -1,589.47% -280.83% -190.23% 8.27% -2,674.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 1.61 0.21 0.21 0.25 0.00 0.00 -
  QoQ % -55.28% 666.67% 0.00% -16.00% 0.00% 0.00% -
  Horiz. % 288.00% 644.00% 84.00% 84.00% 100.00% - -
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/12/20 29/09/20 30/06/20 30/03/20 30/12/19 30/09/19 28/06/19 -
Price 0.0450 0.0450 0.0250 0.0050 0.0100 0.0150 0.0150 -
P/RPS 7.75 2.90 2.04 0.49 1.73 0.53 0.72 384.01%
  QoQ % 167.24% 42.16% 316.33% -71.68% 226.42% -26.39% -
  Horiz. % 1,076.39% 402.78% 283.33% 68.06% 240.28% 73.61% 100.00%
P/EPS -37.66 -1.93 -22.31 -6.59 309.13 -1.41 28.18 -
  QoQ % -1,851.30% 91.35% -238.54% -102.13% 22,024.12% -105.00% -
  Horiz. % -133.64% -6.85% -79.17% -23.39% 1,096.98% -5.00% 100.00%
EY -2.66 -51.68 -4.48 -15.17 0.32 -71.15 3.55 -
  QoQ % 94.85% -1,053.57% 70.47% -4,840.62% 100.45% -2,104.23% -
  Horiz. % -74.93% -1,455.77% -126.20% -427.32% 9.01% -2,004.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 1.32 0.35 0.07 0.17 0.00 0.00 -
  QoQ % -30.30% 277.14% 400.00% -58.82% 0.00% 0.00% -
  Horiz. % 541.18% 776.47% 205.88% 41.18% 100.00% - -

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

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS