Highlights

[NEXGRAM] QoQ Cumulative 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 -     175.60%    YoY -     90.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 115,995 49,204 24,229 102,050 79,896 52,063 24,979 177.56%
  QoQ % 135.74% 103.08% -76.26% 27.73% 53.46% 108.43% -
  Horiz. % 464.37% 196.98% 97.00% 408.54% 319.85% 208.43% 100.00%
PBT 7,944 3,264 2,010 14,951 5,076 2,874 1,424 213.56%
  QoQ % 143.38% 62.39% -86.56% 194.54% 76.62% 101.83% -
  Horiz. % 557.87% 229.21% 141.15% 1,049.93% 356.46% 201.83% 100.00%
Tax -3 0 0 -5 -6 0 0 -
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 50.00% -0.00% -0.00% 83.33% 100.00% - -
NP 7,941 3,264 2,010 14,946 5,070 2,874 1,424 213.49%
  QoQ % 143.29% 62.39% -86.55% 194.79% 76.41% 101.83% -
  Horiz. % 557.65% 229.21% 141.15% 1,049.58% 356.04% 201.83% 100.00%
NP to SH 4,898 1,486 1,493 14,028 5,090 2,900 1,525 117.22%
  QoQ % 229.61% -0.47% -89.36% 175.60% 75.52% 90.16% -
  Horiz. % 321.18% 97.44% 97.90% 919.87% 333.77% 190.16% 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 108,054 45,940 22,219 87,104 74,826 49,189 23,555 175.32%
  QoQ % 135.21% 106.76% -74.49% 16.41% 52.12% 108.83% -
  Horiz. % 458.73% 195.03% 94.33% 369.79% 317.67% 208.83% 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 2.50 % 1.45 % 0.69 % 14.18 % 2.76 % 2.24 % 1.72 % 28.23%
  QoQ % 72.41% 110.14% -95.13% 413.77% 23.21% 30.23% -
  Horiz. % 145.35% 84.30% 40.12% 824.42% 160.47% 130.23% 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 8.05 6.29 1.46 13.46 10.67 7.90 4.59 45.28%
  QoQ % 27.98% 330.82% -89.15% 26.15% 35.06% 72.11% -
  Horiz. % 175.38% 137.04% 31.81% 293.25% 232.46% 172.11% 100.00%
EPS 0.34 0.19 0.09 1.85 0.68 0.44 0.28 13.78%
  QoQ % 78.95% 111.11% -95.14% 172.06% 54.55% 57.14% -
  Horiz. % 121.43% 67.86% 32.14% 660.71% 242.86% 157.14% 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 - 2,754,204
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 4.21 1.79 0.88 3.71 2.90 1.89 0.91 176.87%
  QoQ % 135.20% 103.41% -76.28% 27.93% 53.44% 107.69% -
  Horiz. % 462.64% 196.70% 96.70% 407.69% 318.68% 207.69% 100.00%
EPS 0.18 0.05 0.05 0.51 0.18 0.11 0.06 107.59%
  QoQ % 260.00% 0.00% -90.20% 183.33% 63.64% 83.33% -
  Horiz. % 300.00% 83.33% 83.33% 850.00% 300.00% 183.33% 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 0.0711 0.0372 0.0782 0.0359 0.0671 0.0469 0.0322 69.32%
  QoQ % 91.13% -52.43% 117.83% -46.50% 43.07% 45.65% -
  Horiz. % 220.81% 115.53% 242.86% 111.49% 208.39% 145.65% 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 0.93 1.83 8.22 0.89 0.75 1.14 1.85 -36.70%
  QoQ % -49.18% -77.74% 823.60% 18.67% -34.21% -38.38% -
  Horiz. % 50.27% 98.92% 444.32% 48.11% 40.54% 61.62% 100.00%
P/EPS 22.06 60.53 133.33 6.49 11.76 20.45 30.36 -19.13%
  QoQ % -63.56% -54.60% 1,954.39% -44.81% -42.49% -32.64% -
  Horiz. % 72.66% 199.37% 439.16% 21.38% 38.74% 67.36% 100.00%
EY 4.53 1.65 0.75 15.42 8.50 4.89 3.29 23.69%
  QoQ % 174.55% 120.00% -95.14% 81.41% 73.82% 48.63% -
  Horiz. % 137.69% 50.15% 22.80% 468.69% 258.36% 148.63% 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 1.43 1.11 8.56 0.82 1.22 0.95 1.85 -15.74%
  QoQ % 28.83% -87.03% 943.90% -32.79% 28.42% -48.65% -
  Horiz. % 77.30% 60.00% 462.70% 44.32% 65.95% 51.35% 100.00%
P/EPS 33.82 36.84 138.89 5.95 19.12 17.05 30.36 7.44%
  QoQ % -8.20% -73.48% 2,234.29% -68.88% 12.14% -43.84% -
  Horiz. % 111.40% 121.34% 457.48% 19.60% 62.98% 56.16% 100.00%
EY 2.96 2.71 0.72 16.82 5.23 5.87 3.29 -6.79%
  QoQ % 9.23% 276.39% -95.72% 221.61% -10.90% 78.42% -
  Horiz. % 89.97% 82.37% 21.88% 511.25% 158.97% 178.42% 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 0.85 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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