Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2014-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     106.70%    YoY -     90.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 154,660 98,408 96,916 102,050 106,528 104,126 99,916 33.71%
  QoQ % 57.16% 1.54% -5.03% -4.20% 2.31% 4.21% -
  Horiz. % 154.79% 98.49% 97.00% 102.14% 106.62% 104.21% 100.00%
PBT 10,592 6,528 8,040 14,951 6,768 5,748 5,696 51.05%
  QoQ % 62.25% -18.81% -46.22% 120.91% 17.75% 0.91% -
  Horiz. % 185.96% 114.61% 141.15% 262.48% 118.82% 100.91% 100.00%
Tax -4 0 0 -5 -8 0 0 -
  QoQ % 0.00% 0.00% 0.00% 37.50% 0.00% 0.00% -
  Horiz. % 50.00% -0.00% -0.00% 62.50% 100.00% - -
NP 10,588 6,528 8,040 14,946 6,760 5,748 5,696 51.01%
  QoQ % 62.19% -18.81% -46.21% 121.09% 17.61% 0.91% -
  Horiz. % 185.88% 114.61% 141.15% 262.39% 118.68% 100.91% 100.00%
NP to SH 6,530 2,972 5,972 14,028 6,786 5,800 6,100 4.64%
  QoQ % 119.74% -50.23% -57.43% 106.70% 17.01% -4.92% -
  Horiz. % 107.06% 48.72% 97.90% 229.97% 111.26% 95.08% 100.00%
Tax Rate 0.04 % - % - % 0.03 % 0.12 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -75.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 0.00% 25.00% 100.00% - -
Total Cost 144,072 91,880 88,876 87,104 99,768 98,378 94,220 32.62%
  QoQ % 56.80% 3.38% 2.03% -12.69% 1.41% 4.41% -
  Horiz. % 152.91% 97.52% 94.33% 92.45% 105.89% 104.41% 100.00%
Net Worth 195,775 102,455 215,489 98,954 184,737 129,247 88,776 69.18%
  QoQ % 91.08% -52.45% 117.77% -46.44% 42.93% 45.59% -
  Horiz. % 220.53% 115.41% 242.73% 111.46% 208.09% 145.59% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 195,775 102,455 215,489 98,954 184,737 129,247 88,776 69.18%
  QoQ % 91.08% -52.45% 117.77% -46.44% 42.93% 45.59% -
  Horiz. % 220.53% 115.41% 242.73% 111.46% 208.09% 145.59% 100.00%
NOSH 1,440,588 782,105 1,658,888 758,270 748,529 659,090 544,642 90.92%
  QoQ % 84.19% -52.85% 118.77% 1.30% 13.57% 21.01% -
  Horiz. % 264.50% 143.60% 304.58% 139.22% 137.43% 121.01% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.85 % 6.63 % 8.30 % 14.65 % 6.35 % 5.52 % 5.70 % 13.00%
  QoQ % 3.32% -20.12% -43.34% 130.71% 15.04% -3.16% -
  Horiz. % 120.18% 116.32% 145.61% 257.02% 111.40% 96.84% 100.00%
ROE 3.34 % 2.90 % 2.77 % 14.18 % 3.67 % 4.49 % 6.87 % -38.09%
  QoQ % 15.17% 4.69% -80.47% 286.38% -18.26% -34.64% -
  Horiz. % 48.62% 42.21% 40.32% 206.40% 53.42% 65.36% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 10.74 12.58 5.84 13.46 14.23 15.80 18.35 -29.96%
  QoQ % -14.63% 115.41% -56.61% -5.41% -9.94% -13.90% -
  Horiz. % 58.53% 68.56% 31.83% 73.35% 77.55% 86.10% 100.00%
EPS 0.45 0.38 0.36 1.85 0.91 0.88 1.12 -45.46%
  QoQ % 18.42% 5.56% -80.54% 103.30% 3.41% -21.43% -
  Horiz. % 40.18% 33.93% 32.14% 165.18% 81.25% 78.57% 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 0.1359 0.1310 0.1299 0.1305 0.2468 0.1961 0.1630 -11.39%
  QoQ % 3.74% 0.85% -0.46% -47.12% 25.85% 20.31% -
  Horiz. % 83.37% 80.37% 79.69% 80.06% 151.41% 120.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 3.50 2.23 2.19 2.31 2.41 2.36 2.26 33.75%
  QoQ % 56.95% 1.83% -5.19% -4.15% 2.12% 4.42% -
  Horiz. % 154.87% 98.67% 96.90% 102.21% 106.64% 104.42% 100.00%
EPS 0.15 0.07 0.14 0.32 0.15 0.13 0.14 4.69%
  QoQ % 114.29% -50.00% -56.25% 113.33% 15.38% -7.14% -
  Horiz. % 107.14% 50.00% 100.00% 228.57% 107.14% 92.86% 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 0.0443 0.0232 0.0488 0.0224 0.0418 0.0293 0.0201 69.11%
  QoQ % 90.95% -52.46% 117.86% -46.41% 42.66% 45.77% -
  Horiz. % 220.40% 115.42% 242.79% 111.44% 207.96% 145.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.0750 0.1150 0.1200 0.1200 0.0800 0.0900 0.0850 -
P/RPS 0.70 0.91 2.05 0.89 0.56 0.57 0.46 32.20%
  QoQ % -23.08% -55.61% 130.34% 58.93% -1.75% 23.91% -
  Horiz. % 152.17% 197.83% 445.65% 193.48% 121.74% 123.91% 100.00%
P/EPS 16.54 30.26 33.33 6.49 8.82 10.23 7.59 67.85%
  QoQ % -45.34% -9.21% 413.56% -26.42% -13.78% 34.78% -
  Horiz. % 217.92% 398.68% 439.13% 85.51% 116.21% 134.78% 100.00%
EY 6.04 3.30 3.00 15.42 11.33 9.78 13.18 -40.48%
  QoQ % 83.03% 10.00% -80.54% 36.10% 15.85% -25.80% -
  Horiz. % 45.83% 25.04% 22.76% 117.00% 85.96% 74.20% 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 0.55 0.88 0.92 0.92 0.32 0.46 0.52 3.80%
  QoQ % -37.50% -4.35% 0.00% 187.50% -30.43% -11.54% -
  Horiz. % 105.77% 169.23% 176.92% 176.92% 61.54% 88.46% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 -
Price 0.1150 0.0700 0.1250 0.1100 0.1300 0.0750 0.0850 -
P/RPS 1.07 0.56 2.14 0.82 0.91 0.47 0.46 75.29%
  QoQ % 91.07% -73.83% 160.98% -9.89% 93.62% 2.17% -
  Horiz. % 232.61% 121.74% 465.22% 178.26% 197.83% 102.17% 100.00%
P/EPS 25.37 18.42 34.72 5.95 14.34 8.52 7.59 123.06%
  QoQ % 37.73% -46.95% 483.53% -58.51% 68.31% 12.25% -
  Horiz. % 334.26% 242.69% 457.44% 78.39% 188.93% 112.25% 100.00%
EY 3.94 5.43 2.88 16.82 6.97 11.73 13.18 -55.19%
  QoQ % -27.44% 88.54% -82.88% 141.32% -40.58% -11.00% -
  Horiz. % 29.89% 41.20% 21.85% 127.62% 52.88% 89.00% 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 0.85 0.53 0.96 0.84 0.53 0.38 0.52 38.64%
  QoQ % 60.38% -44.79% 14.29% 58.49% 39.47% -26.92% -
  Horiz. % 163.46% 101.92% 184.62% 161.54% 101.92% 73.08% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS