Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2014-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     -57.43%    YoY -     -2.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 134,373 154,660 98,408 96,916 102,050 106,528 104,126 18.59%
  QoQ % -13.12% 57.16% 1.54% -5.03% -4.20% 2.31% -
  Horiz. % 129.05% 148.53% 94.51% 93.08% 98.01% 102.31% 100.00%
PBT 14,167 10,592 6,528 8,040 14,951 6,768 5,748 82.76%
  QoQ % 33.75% 62.25% -18.81% -46.22% 120.91% 17.75% -
  Horiz. % 246.47% 184.27% 113.57% 139.87% 260.11% 117.75% 100.00%
Tax -5,117 -4 0 0 -5 -8 0 -
  QoQ % -127,825.00% 0.00% 0.00% 0.00% 37.50% 0.00% -
  Horiz. % 63,962.50% 50.00% -0.00% -0.00% 62.50% 100.00% -
NP 9,050 10,588 6,528 8,040 14,946 6,760 5,748 35.45%
  QoQ % -14.53% 62.19% -18.81% -46.21% 121.09% 17.61% -
  Horiz. % 157.45% 184.20% 113.57% 139.87% 260.02% 117.61% 100.00%
NP to SH 6,944 6,530 2,972 5,972 14,028 6,786 5,800 12.79%
  QoQ % 6.33% 119.74% -50.23% -57.43% 106.70% 17.01% -
  Horiz. % 119.72% 112.60% 51.24% 102.97% 241.86% 117.01% 100.00%
Tax Rate 36.12 % 0.04 % - % - % 0.03 % 0.12 % - % -
  QoQ % 90,200.00% 0.00% 0.00% 0.00% -75.00% 0.00% -
  Horiz. % 30,100.00% 33.33% 0.00% 0.00% 25.00% 100.00% -
Total Cost 125,323 144,072 91,880 88,876 87,104 99,768 98,378 17.57%
  QoQ % -13.01% 56.80% 3.38% 2.03% -12.69% 1.41% -
  Horiz. % 127.39% 146.45% 93.39% 90.34% 88.54% 101.41% 100.00%
Net Worth 194,629 195,775 102,455 215,489 98,954 184,737 129,247 31.48%
  QoQ % -0.59% 91.08% -52.45% 117.77% -46.44% 42.93% -
  Horiz. % 150.59% 151.47% 79.27% 166.73% 76.56% 142.93% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 194,629 195,775 102,455 215,489 98,954 184,737 129,247 31.48%
  QoQ % -0.59% 91.08% -52.45% 117.77% -46.44% 42.93% -
  Horiz. % 150.59% 151.47% 79.27% 166.73% 76.56% 142.93% 100.00%
NOSH 1,453,541 1,440,588 782,105 1,658,888 758,270 748,529 659,090 69.67%
  QoQ % 0.90% 84.19% -52.85% 118.77% 1.30% 13.57% -
  Horiz. % 220.54% 218.57% 118.66% 251.69% 115.05% 113.57% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 6.73 % 6.85 % 6.63 % 8.30 % 14.65 % 6.35 % 5.52 % 14.17%
  QoQ % -1.75% 3.32% -20.12% -43.34% 130.71% 15.04% -
  Horiz. % 121.92% 124.09% 120.11% 150.36% 265.40% 115.04% 100.00%
ROE 3.57 % 3.34 % 2.90 % 2.77 % 14.18 % 3.67 % 4.49 % -14.21%
  QoQ % 6.89% 15.17% 4.69% -80.47% 286.38% -18.26% -
  Horiz. % 79.51% 74.39% 64.59% 61.69% 315.81% 81.74% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 9.24 10.74 12.58 5.84 13.46 14.23 15.80 -30.14%
  QoQ % -13.97% -14.63% 115.41% -56.61% -5.41% -9.94% -
  Horiz. % 58.48% 67.97% 79.62% 36.96% 85.19% 90.06% 100.00%
EPS 0.38 0.45 0.38 0.36 1.85 0.91 0.88 -42.96%
  QoQ % -15.56% 18.42% 5.56% -80.54% 103.30% 3.41% -
  Horiz. % 43.18% 51.14% 43.18% 40.91% 210.23% 103.41% 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 0.1339 0.1359 0.1310 0.1299 0.1305 0.2468 0.1961 -22.51%
  QoQ % -1.47% 3.74% 0.85% -0.46% -47.12% 25.85% -
  Horiz. % 68.28% 69.30% 66.80% 66.24% 66.55% 125.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 4.90 5.64 3.59 3.54 3.72 3.89 3.80 18.53%
  QoQ % -13.12% 57.10% 1.41% -4.84% -4.37% 2.37% -
  Horiz. % 128.95% 148.42% 94.47% 93.16% 97.89% 102.37% 100.00%
EPS 0.25 0.24 0.11 0.22 0.51 0.25 0.21 12.36%
  QoQ % 4.17% 118.18% -50.00% -56.86% 104.00% 19.05% -
  Horiz. % 119.05% 114.29% 52.38% 104.76% 242.86% 119.05% 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 0.0710 0.0714 0.0374 0.0786 0.0361 0.0674 0.0471 31.57%
  QoQ % -0.56% 90.91% -52.42% 117.73% -46.44% 43.10% -
  Horiz. % 150.74% 151.59% 79.41% 166.88% 76.65% 143.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.1150 0.0750 0.1150 0.1200 0.1200 0.0800 0.0900 -
P/RPS 1.24 0.70 0.91 2.05 0.89 0.56 0.57 68.13%
  QoQ % 77.14% -23.08% -55.61% 130.34% 58.93% -1.75% -
  Horiz. % 217.54% 122.81% 159.65% 359.65% 156.14% 98.25% 100.00%
P/EPS 24.07 16.54 30.26 33.33 6.49 8.82 10.23 77.18%
  QoQ % 45.53% -45.34% -9.21% 413.56% -26.42% -13.78% -
  Horiz. % 235.29% 161.68% 295.80% 325.81% 63.44% 86.22% 100.00%
EY 4.15 6.04 3.30 3.00 15.42 11.33 9.78 -43.62%
  QoQ % -31.29% 83.03% 10.00% -80.54% 36.10% 15.85% -
  Horiz. % 42.43% 61.76% 33.74% 30.67% 157.67% 115.85% 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 0.86 0.55 0.88 0.92 0.92 0.32 0.46 51.94%
  QoQ % 56.36% -37.50% -4.35% 0.00% 187.50% -30.43% -
  Horiz. % 186.96% 119.57% 191.30% 200.00% 200.00% 69.57% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 -
Price 0.1000 0.1150 0.0700 0.1250 0.1100 0.1300 0.0750 -
P/RPS 1.08 1.07 0.56 2.14 0.82 0.91 0.47 74.40%
  QoQ % 0.93% 91.07% -73.83% 160.98% -9.89% 93.62% -
  Horiz. % 229.79% 227.66% 119.15% 455.32% 174.47% 193.62% 100.00%
P/EPS 20.93 25.37 18.42 34.72 5.95 14.34 8.52 82.36%
  QoQ % -17.50% 37.73% -46.95% 483.53% -58.51% 68.31% -
  Horiz. % 245.66% 297.77% 216.20% 407.51% 69.84% 168.31% 100.00%
EY 4.78 3.94 5.43 2.88 16.82 6.97 11.73 -45.13%
  QoQ % 21.32% -27.44% 88.54% -82.88% 141.32% -40.58% -
  Horiz. % 40.75% 33.59% 46.29% 24.55% 143.39% 59.42% 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 0.75 0.85 0.53 0.96 0.84 0.53 0.38 57.54%
  QoQ % -11.76% 60.38% -44.79% 14.29% 58.49% 39.47% -
  Horiz. % 197.37% 223.68% 139.47% 252.63% 221.05% 139.47% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS