Highlights

[NEXGRAM] QoQ Quarter Result on 2019-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jul-2019  [#4]
Profit Trend QoQ -     -1,387.79%    YoY -     52.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 4,497 8,938 12,003 16,015 15,674 15,001 11,651 -47.02%
  QoQ % -49.69% -25.54% -25.05% 2.18% 4.49% 28.75% -
  Horiz. % 38.60% 76.71% 103.02% 137.46% 134.53% 128.75% 100.00%
PBT -1,195 -1,572 477 -21,607 1,485 458 -624 54.27%
  QoQ % 23.98% -429.56% 102.21% -1,555.02% 224.24% 173.40% -
  Horiz. % 191.51% 251.92% -76.44% 3,462.66% -237.98% -73.40% 100.00%
Tax 7 -142 23 -1,592 8 -7 37 -67.08%
  QoQ % 104.93% -717.39% 101.44% -20,000.00% 214.29% -118.92% -
  Horiz. % 18.92% -383.78% 62.16% -4,302.70% 21.62% -18.92% 100.00%
NP -1,188 -1,714 500 -23,199 1,493 451 -587 60.07%
  QoQ % 30.69% -442.80% 102.16% -1,653.85% 231.04% 176.83% -
  Horiz. % 202.39% 291.99% -85.18% 3,952.13% -254.34% -76.83% 100.00%
NP to SH -656 -1,638 67 -22,987 1,785 -5,080 -963 -22.60%
  QoQ % 59.95% -2,544.78% 100.29% -1,387.79% 135.14% -427.52% -
  Horiz. % 68.12% 170.09% -6.96% 2,387.02% -185.36% 527.52% 100.00%
Tax Rate - % - % -4.82 % - % -0.54 % 1.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -135.29% 0.00% -
  Horiz. % 0.00% 0.00% -315.03% 0.00% -35.29% 100.00% -
Total Cost 5,685 10,652 11,503 39,214 14,181 14,550 12,238 -40.05%
  QoQ % -46.63% -7.40% -70.67% 176.52% -2.54% 18.89% -
  Horiz. % 46.45% 87.04% 93.99% 320.43% 115.88% 118.89% 100.00%
Net Worth 148,919 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 -95.38%
  QoQ % 1.13% 17.33% -98.98% -16.57% 2.37% -3.22% -
  Horiz. % 1.00% 0.99% 0.84% 82.66% 99.07% 96.78% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 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
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 148,919 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 -95.38%
  QoQ % 1.13% 17.33% -98.98% -16.57% 2.37% -3.22% -
  Horiz. % 1.00% 0.99% 0.84% 82.66% 99.07% 96.78% 100.00%
NOSH 2,071,204 2,071,204 2,071,204 2,053,144 2,017,675 1,973,625 1,926,221 4.96%
  QoQ % 0.00% 0.00% 0.88% 1.76% 2.23% 2.46% -
  Horiz. % 107.53% 107.53% 107.53% 106.59% 104.75% 102.46% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -26.42 % -19.18 % 4.17 % -144.86 % 9.53 % 3.01 % -5.04 % 202.07%
  QoQ % -37.75% -559.95% 102.88% -1,620.04% 216.61% 159.72% -
  Horiz. % 524.21% 380.56% -82.74% 2,874.21% -189.09% -59.72% 100.00%
ROE -0.44 % -1.11 % 0.05 % -0.19 % 0.01 % -0.04 % -0.01 % 1,149.21%
  QoQ % 60.36% -2,320.00% 126.32% -2,000.00% 125.00% -300.00% -
  Horiz. % 4,400.00% 11,100.00% -500.00% 1,900.00% -100.00% 400.00% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 0.22 0.43 0.58 0.78 0.78 0.76 0.60 -48.80%
  QoQ % -48.84% -25.86% -25.64% 0.00% 2.63% 26.67% -
  Horiz. % 36.67% 71.67% 96.67% 130.00% 130.00% 126.67% 100.00%
EPS -0.03 -0.08 0.00 -1.12 0.09 0.01 -0.05 -28.88%
  QoQ % 62.50% 0.00% 0.00% -1,344.44% 800.00% 120.00% -
  Horiz. % 60.00% 160.00% -0.00% 2,240.00% -180.00% -20.00% 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 0.0719 0.0711 0.0606 6.0100 7.3300 7.3200 7.7500 -95.60%
  QoQ % 1.13% 17.33% -98.99% -18.01% 0.14% -5.55% -
  Horiz. % 0.93% 0.92% 0.78% 77.55% 94.58% 94.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,674,983
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 0.12 0.24 0.33 0.44 0.43 0.41 0.32 -48.03%
  QoQ % -50.00% -27.27% -25.00% 2.33% 4.88% 28.13% -
  Horiz. % 37.50% 75.00% 103.13% 137.50% 134.38% 128.12% 100.00%
EPS -0.02 -0.04 0.00 -0.63 0.05 -0.14 -0.03 -23.70%
  QoQ % 50.00% 0.00% 0.00% -1,360.00% 135.71% -366.67% -
  Horiz. % 66.67% 133.33% -0.00% 2,100.00% -166.67% 466.67% 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 0.0405 0.0401 0.0342 3.3577 4.0244 3.9312 4.0621 -95.38%
  QoQ % 1.00% 17.25% -98.98% -16.57% 2.37% -3.22% -
  Horiz. % 1.00% 0.99% 0.84% 82.66% 99.07% 96.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.0150 0.0150 0.0150 0.0150 0.0200 0.0150 0.0200 -
P/RPS 6.91 3.48 2.59 1.92 2.57 1.97 3.31 63.42%
  QoQ % 98.56% 34.36% 34.90% -25.29% 30.46% -40.48% -
  Horiz. % 208.76% 105.14% 78.25% 58.01% 77.64% 59.52% 100.00%
P/EPS -47.36 -18.97 463.70 -1.34 22.61 -5.83 -40.00 11.93%
  QoQ % -149.66% -104.09% 34,704.48% -105.93% 487.82% 85.42% -
  Horiz. % 118.40% 47.42% -1,159.25% 3.35% -56.53% 14.57% 100.00%
EY -2.11 -5.27 0.22 -74.64 4.42 -17.16 -2.50 -10.70%
  QoQ % 59.96% -2,495.45% 100.29% -1,788.69% 125.76% -586.40% -
  Horiz. % 84.40% 210.80% -8.80% 2,985.60% -176.80% 686.40% 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 0.21 0.21 0.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -16.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.00% 84.00% 100.00% - - - -
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 30/03/20 30/12/19 30/09/19 28/06/19 22/03/19 28/12/18 -
Price 0.0250 0.0050 0.0100 0.0150 0.0150 0.0150 0.0200 -
P/RPS 11.51 1.16 1.73 1.92 1.93 1.97 3.31 129.70%
  QoQ % 892.24% -32.95% -9.90% -0.52% -2.03% -40.48% -
  Horiz. % 347.73% 35.05% 52.27% 58.01% 58.31% 59.52% 100.00%
P/EPS -78.93 -6.32 309.13 -1.34 16.96 -5.83 -40.00 57.39%
  QoQ % -1,148.89% -102.04% 23,169.40% -107.90% 390.91% 85.42% -
  Horiz. % 197.32% 15.80% -772.83% 3.35% -42.40% 14.57% 100.00%
EY -1.27 -15.82 0.32 -74.64 5.90 -17.16 -2.50 -36.36%
  QoQ % 91.97% -5,043.75% 100.43% -1,365.08% 134.38% -586.40% -
  Horiz. % 50.80% 632.80% -12.80% 2,985.60% -236.00% 686.40% 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 0.35 0.07 0.17 0.00 0.00 0.00 0.00 -
  QoQ % 400.00% -58.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS