Highlights

[NEXGRAM] QoQ TTM Result on 2019-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 30-Apr-2019  [#3]
Profit Trend QoQ -     8.32%    YoY -     -217.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 52,630 58,693 58,341 55,572 51,370 46,708 45,638 9.94%
  QoQ % -10.33% 0.60% 4.98% 8.18% 9.98% 2.34% -
  Horiz. % 115.32% 128.61% 127.83% 121.77% 112.56% 102.34% 100.00%
PBT -21,217 -19,187 -20,288 -39,797 -51,506 -55,820 -57,580 -48.51%
  QoQ % -10.58% 5.43% 49.02% 22.73% 7.73% 3.06% -
  Horiz. % 36.85% 33.32% 35.23% 69.12% 89.45% 96.94% 100.00%
Tax -1,703 -1,568 -1,554 -7,497 -312 -306 -297 219.34%
  QoQ % -8.61% -0.90% 79.27% -2,302.88% -1.96% -3.03% -
  Horiz. % 573.40% 527.95% 523.23% 2,524.24% 105.05% 103.03% 100.00%
NP -22,920 -20,755 -21,842 -47,294 -51,818 -56,126 -57,877 -45.98%
  QoQ % -10.43% 4.98% 53.82% 8.73% 7.68% 3.03% -
  Horiz. % 39.60% 35.86% 37.74% 81.71% 89.53% 96.97% 100.00%
NP to SH -22,773 -26,215 -27,245 -52,878 -57,675 -55,929 -57,863 -46.20%
  QoQ % 13.13% 3.78% 48.48% 8.32% -3.12% 3.34% -
  Horiz. % 39.36% 45.31% 47.09% 91.38% 99.68% 96.66% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 75,550 79,448 80,183 102,866 103,188 102,834 103,515 -18.89%
  QoQ % -4.91% -0.92% -22.05% -0.31% 0.34% -0.66% -
  Horiz. % 72.98% 76.75% 77.46% 99.37% 99.68% 99.34% 100.00%
Net Worth 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 142,645 2.14%
  QoQ % 17.33% -98.98% -16.57% 2.37% -3.22% 10,365.28% -
  Horiz. % 103.24% 87.99% 8,650.42% 10,368.08% 10,127.89% 10,465.28% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 142,645 2.14%
  QoQ % 17.33% -98.98% -16.57% 2.37% -3.22% 10,365.28% -
  Horiz. % 103.24% 87.99% 8,650.42% 10,368.08% 10,127.89% 10,465.28% 100.00%
NOSH 2,071,204 2,071,204 2,053,144 2,017,675 1,973,625 1,926,221 1,896,876 6.02%
  QoQ % 0.00% 0.88% 1.76% 2.23% 2.46% 1.55% -
  Horiz. % 109.19% 109.19% 108.24% 106.37% 104.05% 101.55% 100.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin -43.55 % -35.36 % -37.44 % -85.10 % -100.87 % -120.16 % -126.82 % -50.87%
  QoQ % -23.16% 5.56% 56.00% 15.63% 16.05% 5.25% -
  Horiz. % 34.34% 27.88% 29.52% 67.10% 79.54% 94.75% 100.00%
ROE -15.46 % -20.89 % -0.22 % -0.36 % -0.40 % -0.37 % -40.56 % -47.34%
  QoQ % 25.99% -9,395.45% 38.89% 10.00% -8.11% 99.09% -
  Horiz. % 38.12% 51.50% 0.54% 0.89% 0.99% 0.91% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 2.54 2.83 2.84 2.75 2.60 2.42 2.41 3.55%
  QoQ % -10.25% -0.35% 3.27% 5.77% 7.44% 0.41% -
  Horiz. % 105.39% 117.43% 117.84% 114.11% 107.88% 100.41% 100.00%
EPS -1.10 -1.27 -1.33 -2.62 -2.92 -2.90 -3.05 -49.24%
  QoQ % 13.39% 4.51% 49.24% 10.27% -0.69% 4.92% -
  Horiz. % 36.07% 41.64% 43.61% 85.90% 95.74% 95.08% 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 0.0711 0.0606 6.0100 7.3300 7.3200 7.7500 0.0752 -3.66%
  QoQ % 17.33% -98.99% -18.01% 0.14% -5.55% 10,205.85% -
  Horiz. % 94.55% 80.59% 7,992.02% 9,747.34% 9,734.04% 10,305.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 2.36 2.63 2.62 2.49 2.30 2.09 2.05 9.81%
  QoQ % -10.27% 0.38% 5.22% 8.26% 10.05% 1.95% -
  Horiz. % 115.12% 128.29% 127.80% 121.46% 112.20% 101.95% 100.00%
EPS -1.02 -1.18 -1.22 -2.37 -2.59 -2.51 -2.59 -46.18%
  QoQ % 13.56% 3.28% 48.52% 8.49% -3.19% 3.09% -
  Horiz. % 39.38% 45.56% 47.10% 91.51% 100.00% 96.91% 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 0.0660 0.0563 5.5332 6.6318 6.4782 6.6940 0.0640 2.07%
  QoQ % 17.23% -98.98% -16.57% 2.37% -3.22% 10,359.37% -
  Horiz. % 103.12% 87.97% 8,645.62% 10,362.19% 10,122.19% 10,459.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.0150 0.0150 0.0150 0.0200 0.0150 0.0200 0.0300 -
P/RPS 0.59 0.53 0.53 0.73 0.58 0.82 1.25 -39.30%
  QoQ % 11.32% 0.00% -27.40% 25.86% -29.27% -34.40% -
  Horiz. % 47.20% 42.40% 42.40% 58.40% 46.40% 65.60% 100.00%
P/EPS -1.36 -1.19 -1.13 -0.76 -0.51 -0.69 -0.98 24.34%
  QoQ % -14.29% -5.31% -48.68% -49.02% 26.09% 29.59% -
  Horiz. % 138.78% 121.43% 115.31% 77.55% 52.04% 70.41% 100.00%
EY -73.30 -84.38 -88.47 -131.04 -194.82 -145.18 -101.68 -19.55%
  QoQ % 13.13% 4.62% 32.49% 32.74% -34.19% -42.78% -
  Horiz. % 72.09% 82.99% 87.01% 128.87% 191.60% 142.78% 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 0.25 0.00 0.00 0.00 0.00 0.40 -34.84%
  QoQ % -16.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.50% 62.50% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 30/03/20 30/12/19 30/09/19 28/06/19 22/03/19 28/12/18 02/10/18 -
Price 0.0050 0.0100 0.0150 0.0150 0.0150 0.0200 0.0250 -
P/RPS 0.20 0.35 0.53 0.54 0.58 0.82 1.04 -66.58%
  QoQ % -42.86% -33.96% -1.85% -6.90% -29.27% -21.15% -
  Horiz. % 19.23% 33.65% 50.96% 51.92% 55.77% 78.85% 100.00%
P/EPS -0.45 -0.79 -1.13 -0.57 -0.51 -0.69 -0.82 -32.90%
  QoQ % 43.04% 30.09% -98.25% -11.76% 26.09% 15.85% -
  Horiz. % 54.88% 96.34% 137.80% 69.51% 62.20% 84.15% 100.00%
EY -219.90 -126.57 -88.47 -174.72 -194.82 -145.18 -122.02 47.93%
  QoQ % -73.74% -43.07% 49.36% 10.32% -34.19% -18.98% -
  Horiz. % 180.22% 103.73% 72.50% 143.19% 159.66% 118.98% 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 0.07 0.17 0.00 0.00 0.00 0.00 0.33 -64.33%
  QoQ % -58.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.21% 51.52% 0.00% 0.00% 0.00% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

345  394  604  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.265-0.005 
 MESTRON 0.235+0.02 
 PA 0.18+0.005 
 QES 0.365+0.01 
 SAMAIDEN 1.95+0.27 
 JAKS 0.695+0.025 
 HSI-HDT 0.07-0.045 

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