Highlights

[NEXGRAM] YoY Annual (Unaudited) 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 YoY -     62.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
Revenue 41,277 58,341 45,638 53,162 0 135,340 102,050 -13.47%
  YoY % -29.25% 27.83% -14.15% 0.00% 0.00% 32.62% -
  Horiz. % 40.45% 57.17% 44.72% 52.09% 0.00% 132.62% 100.00%
PBT -62,264 -20,288 -57,581 -11,363 0 13,151 14,951 -
  YoY % -206.90% 64.77% -406.74% 0.00% 0.00% -12.04% -
  Horiz. % -416.45% -135.70% -385.13% -76.00% 0.00% 87.96% 100.00%
Tax 795 -1,553 -296 -5,489 0 -4,173 -5 -
  YoY % 151.19% -424.66% 94.61% 0.00% 0.00% -83,360.00% -
  Horiz. % -15,900.00% 31,060.00% 5,920.00% 109,780.01% -0.00% 83,460.00% 100.00%
NP -61,469 -21,841 -57,877 -16,852 0 8,978 14,946 -
  YoY % -181.44% 62.26% -243.44% 0.00% 0.00% -39.93% -
  Horiz. % -411.27% -146.13% -387.24% -112.75% 0.00% 60.07% 100.00%
NP to SH -61,890 -21,913 -57,864 -16,190 0 6,977 14,028 -
  YoY % -182.44% 62.13% -257.41% 0.00% 0.00% -50.26% -
  Horiz. % -441.19% -156.21% -412.49% -115.41% 0.00% 49.74% 100.00%
Tax Rate - % - % - % - % - % 31.73 % 0.03 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 105,666.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105,766.66% 100.00%
Total Cost 102,746 80,182 103,515 70,014 0 126,362 87,104 2.67%
  YoY % 28.14% -22.54% 47.85% 0.00% 0.00% 45.07% -
  Horiz. % 117.96% 92.05% 118.84% 80.38% 0.00% 145.07% 100.00%
Net Worth 91,013 12,339,400 142,645 19,853,135 21,894,014 195,355 98,954 -1.33%
  YoY % -99.26% 8,550.42% -99.28% -9.32% 11,107.24% 97.42% -
  Horiz. % 91.98% 12,469.80% 144.15% 20,062.94% 22,125.39% 197.42% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
Net Worth 91,013 12,339,400 142,645 19,853,135 21,894,014 195,355 98,954 -1.33%
  YoY % -99.26% 8,550.42% -99.28% -9.32% 11,107.24% 97.42% -
  Horiz. % 91.98% 12,469.80% 144.15% 20,062.94% 22,125.39% 197.42% 100.00%
NOSH 2,661,204 2,053,144 1,896,876 1,865,896 1,876,093 1,453,541 758,270 22.22%
  YoY % 29.62% 8.24% 1.66% -0.54% 29.07% 91.69% -
  Horiz. % 350.96% 270.77% 250.16% 246.07% 247.42% 191.69% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
NP Margin -148.92 % -37.44 % -126.82 % -31.70 % - % 6.63 % 14.65 % -
  YoY % -297.76% 70.48% -300.06% 0.00% 0.00% -54.74% -
  Horiz. % -1,016.52% -255.56% -865.67% -216.38% 0.00% 45.26% 100.00%
ROE -68.00 % -0.18 % -40.57 % -0.08 % - % 3.57 % 14.18 % -
  YoY % -37,677.78% 99.56% -50,612.50% 0.00% 0.00% -74.82% -
  Horiz. % -479.55% -1.27% -286.11% -0.56% 0.00% 25.18% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
RPS 1.55 2.84 2.41 2.85 - 9.31 13.46 -29.21%
  YoY % -45.42% 17.84% -15.44% 0.00% 0.00% -30.83% -
  Horiz. % 11.52% 21.10% 17.90% 21.17% 0.00% 69.17% 100.00%
EPS -2.33 -1.07 -3.05 -0.87 0.00 0.48 1.85 -
  YoY % -117.76% 64.92% -250.57% 0.00% 0.00% -74.05% -
  Horiz. % -125.95% -57.84% -164.86% -47.03% 0.00% 25.95% 100.00%
DPS 0.00 0.00 0.00 0.00 - 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0342 6.0100 0.0752 10.6400 11.6700 0.1344 0.1305 -19.27%
  YoY % -99.43% 7,892.02% -99.29% -8.83% 8,583.04% 2.99% -
  Horiz. % 26.21% 4,605.36% 57.62% 8,153.26% 8,942.53% 102.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
RPS 1.51 2.13 1.66 1.94 - 4.94 3.72 -13.42%
  YoY % -29.11% 28.31% -14.43% 0.00% 0.00% 32.80% -
  Horiz. % 40.59% 57.26% 44.62% 52.15% 0.00% 132.80% 100.00%
EPS -2.26 -0.80 -2.11 -0.59 0.00 0.25 0.51 -
  YoY % -182.50% 62.09% -257.63% 0.00% 0.00% -50.98% -
  Horiz. % -443.14% -156.86% -413.73% -115.69% 0.00% 49.02% 100.00%
DPS 0.00 0.00 0.00 0.00 - 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0332 4.5015 0.0520 7.2425 7.9870 0.0713 0.0361 -1.33%
  YoY % -99.26% 8,556.73% -99.28% -9.32% 11,101.96% 97.51% -
  Horiz. % 91.97% 12,469.53% 144.04% 20,062.33% 22,124.65% 197.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/15 30/04/14 -
Price 0.0550 0.0150 0.0300 0.0400 0.0500 0.1150 0.1200 -
P/RPS 3.55 0.53 1.25 1.40 0.00 1.24 0.89 24.74%
  YoY % 569.81% -57.60% -10.71% 0.00% 0.00% 39.33% -
  Horiz. % 398.88% 59.55% 140.45% 157.30% 0.00% 139.33% 100.00%
P/EPS -2.36 -1.41 -0.98 -4.61 0.00 23.96 6.49 -
  YoY % -67.38% -43.88% 78.74% 0.00% 0.00% 269.18% -
  Horiz. % -36.36% -21.73% -15.10% -71.03% 0.00% 369.18% 100.00%
EY -42.28 -71.15 -101.68 -21.69 0.00 4.17 15.42 -
  YoY % 40.58% 30.03% -368.79% 0.00% 0.00% -72.96% -
  Horiz. % -274.19% -461.41% -659.40% -140.66% 0.00% 27.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.61 0.00 0.40 0.00 0.00 0.86 0.92 9.36%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.52% -
  Horiz. % 175.00% 0.00% 43.48% 0.00% 0.00% 93.48% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 30/04/14 CAGR
Date 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/15 30/06/14 -
Price 0.0450 0.0150 0.0250 0.0400 0.0450 0.1000 0.1100 -
P/RPS 2.90 0.53 1.04 1.40 0.00 1.07 0.82 22.37%
  YoY % 447.17% -49.04% -25.71% 0.00% 0.00% 30.49% -
  Horiz. % 353.66% 64.63% 126.83% 170.73% 0.00% 130.49% 100.00%
P/EPS -1.93 -1.41 -0.82 -4.61 0.00 20.83 5.95 -
  YoY % -36.88% -71.95% 82.21% 0.00% 0.00% 250.08% -
  Horiz. % -32.44% -23.70% -13.78% -77.48% 0.00% 350.08% 100.00%
EY -51.68 -71.15 -122.02 -21.69 0.00 4.80 16.82 -
  YoY % 27.36% 41.69% -462.56% 0.00% 0.00% -71.46% -
  Horiz. % -307.25% -423.01% -725.45% -128.95% 0.00% 28.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.32 0.00 0.33 0.00 0.00 0.74 0.84 7.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.90% -
  Horiz. % 157.14% 0.00% 39.29% 0.00% 0.00% 88.10% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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