Highlights

[NEXGRAM] YoY Cumulative 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 -     -2,140.32%    YoY -     62.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Revenue 41,277 58,341 45,638 53,162 0 102,050 79,677 -8.66%
  YoY % -29.25% 27.83% -14.15% 0.00% 0.00% 28.08% -
  Horiz. % 51.81% 73.22% 57.28% 66.72% 0.00% 128.08% 100.00%
PBT -62,264 -20,288 -57,581 -11,363 0 14,951 6,593 -
  YoY % -206.90% 64.77% -406.74% 0.00% 0.00% 126.77% -
  Horiz. % -944.40% -307.72% -873.37% -172.35% 0.00% 226.77% 100.00%
Tax 795 -1,553 -296 -5,489 0 -5 -6 -
  YoY % 151.19% -424.66% 94.61% 0.00% 0.00% 16.67% -
  Horiz. % -13,250.00% 25,883.33% 4,933.33% 91,483.33% -0.00% 83.33% 100.00%
NP -61,469 -21,841 -57,877 -16,852 0 14,946 6,587 -
  YoY % -181.44% 62.26% -243.44% 0.00% 0.00% 126.90% -
  Horiz. % -933.19% -331.58% -878.65% -255.84% 0.00% 226.90% 100.00%
NP to SH -61,890 -21,913 -57,864 -16,190 0 14,028 7,358 -
  YoY % -182.44% 62.13% -257.41% 0.00% 0.00% 90.65% -
  Horiz. % -841.13% -297.81% -786.41% -220.03% 0.00% 190.65% 100.00%
Tax Rate - % - % - % - % - % 0.03 % 0.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% 100.00%
Total Cost 102,746 80,182 103,515 70,014 0 87,104 73,090 4.80%
  YoY % 28.14% -22.54% 47.85% 0.00% 0.00% 19.17% -
  Horiz. % 140.57% 109.70% 141.63% 95.79% 0.00% 119.17% 100.00%
Net Worth 91,013 12,339,400 142,645 19,853,135 21,894,014 98,954 89,882 0.17%
  YoY % -99.26% 8,550.42% -99.28% -9.32% 22,025.39% 10.09% -
  Horiz. % 101.26% 13,728.32% 158.70% 22,087.80% 24,358.40% 110.09% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 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 30/04/14 30/04/13 CAGR
Net Worth 91,013 12,339,400 142,645 19,853,135 21,894,014 98,954 89,882 0.17%
  YoY % -99.26% 8,550.42% -99.28% -9.32% 22,025.39% 10.09% -
  Horiz. % 101.26% 13,728.32% 158.70% 22,087.80% 24,358.40% 110.09% 100.00%
NOSH 2,661,204 2,053,144 1,896,876 1,865,896 1,876,093 758,270 545,736 24.40%
  YoY % 29.62% 8.24% 1.66% -0.54% 147.42% 38.94% -
  Horiz. % 487.64% 376.22% 347.58% 341.90% 343.77% 138.94% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
NP Margin -148.92 % -37.44 % -126.82 % -31.70 % - % 14.65 % 8.27 % -
  YoY % -297.76% 70.48% -300.06% 0.00% 0.00% 77.15% -
  Horiz. % -1,800.73% -452.72% -1,533.49% -383.31% 0.00% 177.15% 100.00%
ROE -68.00 % -0.18 % -40.57 % -0.08 % - % 14.18 % 8.19 % -
  YoY % -37,677.78% 99.56% -50,612.50% 0.00% 0.00% 73.14% -
  Horiz. % -830.28% -2.20% -495.36% -0.98% 0.00% 173.14% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.55 2.84 2.41 2.85 - 13.46 14.60 -26.58%
  YoY % -45.42% 17.84% -15.44% 0.00% 0.00% -7.81% -
  Horiz. % 10.62% 19.45% 16.51% 19.52% 0.00% 92.19% 100.00%
EPS -2.33 -1.07 -3.05 -0.87 0.00 1.85 1.27 -
  YoY % -117.76% 64.92% -250.57% 0.00% 0.00% 45.67% -
  Horiz. % -183.46% -84.25% -240.16% -68.50% 0.00% 145.67% 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 0.1305 0.1647 -19.47%
  YoY % -99.43% 7,892.02% -99.29% -8.83% 8,842.53% -20.77% -
  Horiz. % 20.77% 3,649.06% 45.66% 6,460.23% 7,085.61% 79.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,661,204
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.55 2.19 1.71 2.00 - 3.83 2.99 -8.66%
  YoY % -29.22% 28.07% -14.50% 0.00% 0.00% 28.09% -
  Horiz. % 51.84% 73.24% 57.19% 66.89% 0.00% 128.09% 100.00%
EPS -2.33 -0.82 -2.17 -0.61 0.00 0.53 0.28 -
  YoY % -184.15% 62.21% -255.74% 0.00% 0.00% 89.29% -
  Horiz. % -832.14% -292.86% -775.00% -217.86% 0.00% 189.29% 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 4.6368 0.0536 7.4602 8.2271 0.0372 0.0338 0.16%
  YoY % -99.26% 8,550.75% -99.28% -9.32% 22,015.86% 10.06% -
  Horiz. % 101.18% 13,718.34% 158.58% 22,071.60% 24,340.54% 110.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 -
Price 0.0550 0.0150 0.0300 0.0400 0.0500 0.1200 0.0850 -
P/RPS 3.55 0.53 1.25 1.40 0.00 0.89 0.58 28.35%
  YoY % 569.81% -57.60% -10.71% 0.00% 0.00% 53.45% -
  Horiz. % 612.07% 91.38% 215.52% 241.38% 0.00% 153.45% 100.00%
P/EPS -2.36 -1.41 -0.98 -4.61 0.00 6.49 6.30 -
  YoY % -67.38% -43.88% 78.74% 0.00% 0.00% 3.02% -
  Horiz. % -37.46% -22.38% -15.56% -73.17% 0.00% 103.02% 100.00%
EY -42.28 -71.15 -101.68 -21.69 0.00 15.42 15.86 -
  YoY % 40.58% 30.03% -368.79% 0.00% 0.00% -2.77% -
  Horiz. % -266.58% -448.61% -641.11% -136.76% 0.00% 97.23% 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 0.92 0.52 16.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.92% -
  Horiz. % 309.62% 0.00% 76.92% 0.00% 0.00% 176.92% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 -
Price 0.0450 0.0150 0.0250 0.0400 0.0450 0.1100 0.0850 -
P/RPS 2.90 0.53 1.04 1.40 0.00 0.82 0.58 24.83%
  YoY % 447.17% -49.04% -25.71% 0.00% 0.00% 41.38% -
  Horiz. % 500.00% 91.38% 179.31% 241.38% 0.00% 141.38% 100.00%
P/EPS -1.93 -1.41 -0.82 -4.61 0.00 5.95 6.30 -
  YoY % -36.88% -71.95% 82.21% 0.00% 0.00% -5.56% -
  Horiz. % -30.63% -22.38% -13.02% -73.17% 0.00% 94.44% 100.00%
EY -51.68 -71.15 -122.02 -21.69 0.00 16.82 15.86 -
  YoY % 27.36% 41.69% -462.56% 0.00% 0.00% 6.05% -
  Horiz. % -325.85% -448.61% -769.36% -136.76% 0.00% 106.05% 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 0.84 0.52 13.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 61.54% -
  Horiz. % 253.85% 0.00% 63.46% 0.00% 0.00% 161.54% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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