Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2014-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     17.01%    YoY -     9.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 98,408 96,916 102,050 106,528 104,126 99,916 79,677 15.07%
  QoQ % 1.54% -5.03% -4.20% 2.31% 4.21% 25.40% -
  Horiz. % 123.51% 121.64% 128.08% 133.70% 130.69% 125.40% 100.00%
PBT 6,528 8,040 14,951 6,768 5,748 5,696 6,593 -0.66%
  QoQ % -18.81% -46.22% 120.91% 17.75% 0.91% -13.61% -
  Horiz. % 99.01% 121.95% 226.77% 102.65% 87.18% 86.39% 100.00%
Tax 0 0 -5 -8 0 0 -6 -
  QoQ % 0.00% 0.00% 37.50% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 83.33% 133.33% -0.00% -0.00% 100.00%
NP 6,528 8,040 14,946 6,760 5,748 5,696 6,587 -0.60%
  QoQ % -18.81% -46.21% 121.09% 17.61% 0.91% -13.53% -
  Horiz. % 99.10% 122.06% 226.90% 102.63% 87.26% 86.47% 100.00%
NP to SH 2,972 5,972 14,028 6,786 5,800 6,100 7,358 -45.27%
  QoQ % -50.23% -57.43% 106.70% 17.01% -4.92% -17.10% -
  Horiz. % 40.39% 81.16% 190.65% 92.24% 78.83% 82.90% 100.00%
Tax Rate - % - % 0.03 % 0.12 % - % - % 0.09 % -
  QoQ % 0.00% 0.00% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 33.33% 133.33% 0.00% 0.00% 100.00%
Total Cost 91,880 88,876 87,104 99,768 98,378 94,220 73,090 16.43%
  QoQ % 3.38% 2.03% -12.69% 1.41% 4.41% 28.91% -
  Horiz. % 125.71% 121.60% 119.17% 136.50% 134.60% 128.91% 100.00%
Net Worth 102,455 215,489 98,954 184,737 129,247 88,776 89,882 9.09%
  QoQ % -52.45% 117.77% -46.44% 42.93% 45.59% -1.23% -
  Horiz. % 113.99% 239.75% 110.09% 205.53% 143.80% 98.77% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 102,455 215,489 98,954 184,737 129,247 88,776 89,882 9.09%
  QoQ % -52.45% 117.77% -46.44% 42.93% 45.59% -1.23% -
  Horiz. % 113.99% 239.75% 110.09% 205.53% 143.80% 98.77% 100.00%
NOSH 782,105 1,658,888 758,270 748,529 659,090 544,642 545,736 27.03%
  QoQ % -52.85% 118.77% 1.30% 13.57% 21.01% -0.20% -
  Horiz. % 143.31% 303.97% 138.94% 137.16% 120.77% 99.80% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.63 % 8.30 % 14.65 % 6.35 % 5.52 % 5.70 % 8.27 % -13.67%
  QoQ % -20.12% -43.34% 130.71% 15.04% -3.16% -31.08% -
  Horiz. % 80.17% 100.36% 177.15% 76.78% 66.75% 68.92% 100.00%
ROE 2.90 % 2.77 % 14.18 % 3.67 % 4.49 % 6.87 % 8.19 % -49.85%
  QoQ % 4.69% -80.47% 286.38% -18.26% -34.64% -16.12% -
  Horiz. % 35.41% 33.82% 173.14% 44.81% 54.82% 83.88% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 12.58 5.84 13.46 14.23 15.80 18.35 14.60 -9.43%
  QoQ % 115.41% -56.61% -5.41% -9.94% -13.90% 25.68% -
  Horiz. % 86.16% 40.00% 92.19% 97.47% 108.22% 125.68% 100.00%
EPS 0.38 0.36 1.85 0.91 0.88 1.12 1.27 -55.17%
  QoQ % 5.56% -80.54% 103.30% 3.41% -21.43% -11.81% -
  Horiz. % 29.92% 28.35% 145.67% 71.65% 69.29% 88.19% 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 0.1310 0.1299 0.1305 0.2468 0.1961 0.1630 0.1647 -14.12%
  QoQ % 0.85% -0.46% -47.12% 25.85% 20.31% -1.03% -
  Horiz. % 79.54% 78.87% 79.23% 149.85% 119.06% 98.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 2.23 2.19 2.31 2.41 2.36 2.26 1.80 15.31%
  QoQ % 1.83% -5.19% -4.15% 2.12% 4.42% 25.56% -
  Horiz. % 123.89% 121.67% 128.33% 133.89% 131.11% 125.56% 100.00%
EPS 0.07 0.14 0.32 0.15 0.13 0.14 0.17 -44.56%
  QoQ % -50.00% -56.25% 113.33% 15.38% -7.14% -17.65% -
  Horiz. % 41.18% 82.35% 188.24% 88.24% 76.47% 82.35% 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 0.0232 0.0488 0.0224 0.0418 0.0293 0.0201 0.0204 8.93%
  QoQ % -52.46% 117.86% -46.41% 42.66% 45.77% -1.47% -
  Horiz. % 113.73% 239.22% 109.80% 204.90% 143.63% 98.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.1150 0.1200 0.1200 0.0800 0.0900 0.0850 0.0850 -
P/RPS 0.91 2.05 0.89 0.56 0.57 0.46 0.58 34.91%
  QoQ % -55.61% 130.34% 58.93% -1.75% 23.91% -20.69% -
  Horiz. % 156.90% 353.45% 153.45% 96.55% 98.28% 79.31% 100.00%
P/EPS 30.26 33.33 6.49 8.82 10.23 7.59 6.30 183.86%
  QoQ % -9.21% 413.56% -26.42% -13.78% 34.78% 20.48% -
  Horiz. % 480.32% 529.05% 103.02% 140.00% 162.38% 120.48% 100.00%
EY 3.30 3.00 15.42 11.33 9.78 13.18 15.86 -64.79%
  QoQ % 10.00% -80.54% 36.10% 15.85% -25.80% -16.90% -
  Horiz. % 20.81% 18.92% 97.23% 71.44% 61.66% 83.10% 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 0.88 0.92 0.92 0.32 0.46 0.52 0.52 41.87%
  QoQ % -4.35% 0.00% 187.50% -30.43% -11.54% 0.00% -
  Horiz. % 169.23% 176.92% 176.92% 61.54% 88.46% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 -
Price 0.0700 0.1250 0.1100 0.1300 0.0750 0.0850 0.0850 -
P/RPS 0.56 2.14 0.82 0.91 0.47 0.46 0.58 -2.31%
  QoQ % -73.83% 160.98% -9.89% 93.62% 2.17% -20.69% -
  Horiz. % 96.55% 368.97% 141.38% 156.90% 81.03% 79.31% 100.00%
P/EPS 18.42 34.72 5.95 14.34 8.52 7.59 6.30 104.07%
  QoQ % -46.95% 483.53% -58.51% 68.31% 12.25% 20.48% -
  Horiz. % 292.38% 551.11% 94.44% 227.62% 135.24% 120.48% 100.00%
EY 5.43 2.88 16.82 6.97 11.73 13.18 15.86 -50.96%
  QoQ % 88.54% -82.88% 141.32% -40.58% -11.00% -16.90% -
  Horiz. % 34.24% 18.16% 106.05% 43.95% 73.96% 83.10% 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 0.53 0.96 0.84 0.53 0.38 0.52 0.52 1.27%
  QoQ % -44.79% 14.29% 58.49% 39.47% -26.92% 0.00% -
  Horiz. % 101.92% 184.62% 161.54% 101.92% 73.08% 100.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS