[NEXGRAM] YoY Quarter Result on 31-Jan-2018 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -15.08%
YoY- 46.11%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Revenue 33,294 8,938 15,001 10,339 9,659 31,007 25,177 5.74%
PBT 1,410 -1,572 458 -3,856 -6,933 4,226 24,137 -43.30%
Tax -4 -142 -7 -1 6 0 -159 -52.08%
NP 1,406 -1,714 451 -3,857 -6,927 4,226 23,978 -43.25%
-
NP to SH 819 -1,638 -5,080 -3,334 -6,187 3,899 24,014 -49.08%
-
Tax Rate 0.28% - 1.53% - - 0.00% 0.66% -
Total Cost 31,888 10,652 14,550 14,196 16,586 26,781 1,199 92.59%
-
Net Worth 106,661 147,262 14,446,936 18,808,232 209,353 253,435 232,321 -14.40%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Net Worth 106,661 147,262 14,446,936 18,808,232 209,353 253,435 232,321 -14.40%
NOSH 2,741,204 2,071,204 2,071,204 1,883,000 1,883,000 1,856,666 1,861,550 8.03%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
NP Margin 4.22% -19.18% 3.01% -37.31% -71.72% 13.63% 95.24% -
ROE 0.77% -1.11% -0.04% -0.02% -2.96% 1.54% 10.34% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
RPS 1.40 0.43 0.76 0.55 0.52 1.67 1.35 0.72%
EPS 0.03 -0.08 0.01 -0.18 -0.33 0.21 1.29 -52.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0711 7.32 10.08 0.1122 0.1365 0.1248 -18.43%
Adjusted Per Share Value based on latest NOSH - 1,883,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
RPS 3.75 1.01 1.69 1.16 1.09 3.49 2.83 5.78%
EPS 0.09 -0.18 -0.57 -0.38 -0.70 0.44 2.70 -49.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1657 16.2542 21.161 0.2355 0.2851 0.2614 -14.40%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 -
Price 0.04 0.015 0.015 0.035 0.035 0.075 0.065 -
P/RPS 2.85 3.48 1.97 6.32 6.76 4.49 4.81 -9.92%
P/EPS 115.76 -18.97 -5.83 -19.59 -10.56 35.71 5.04 87.03%
EY 0.86 -5.27 -17.16 -5.11 -9.47 2.80 19.85 -46.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.21 0.00 0.00 0.31 0.55 0.52 11.33%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Date 31/03/21 30/03/20 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 -
Price 0.05 0.005 0.015 0.05 0.055 0.095 0.06 -
P/RPS 3.56 1.16 1.97 9.02 10.62 5.69 4.44 -4.31%
P/EPS 144.70 -6.32 -5.83 -27.98 -16.59 45.24 4.65 98.73%
EY 0.69 -15.82 -17.16 -3.57 -6.03 2.21 21.50 -49.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.07 0.00 0.00 0.49 0.70 0.48 18.23%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment