Highlights

[NEXGRAM] QoQ Cumulative Quarter Result on 2015-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 24-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     229.61%    YoY -     -3.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 57,776 0 134,373 115,995 49,204 24,229 102,050 -31.49%
  QoQ % 0.00% 0.00% 15.84% 135.74% 103.08% -76.26% -
  Horiz. % 56.62% 0.00% 131.67% 113.66% 48.22% 23.74% 100.00%
PBT 3,801 0 14,167 7,944 3,264 2,010 14,951 -59.77%
  QoQ % 0.00% 0.00% 78.34% 143.38% 62.39% -86.56% -
  Horiz. % 25.42% 0.00% 94.76% 53.13% 21.83% 13.44% 100.00%
Tax -6 0 -5,117 -3 0 0 -5 12.89%
  QoQ % 0.00% 0.00% -170,466.66% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% -0.00% 102,340.00% 60.00% -0.00% -0.00% 100.00%
NP 3,795 0 9,050 7,941 3,264 2,010 14,946 -59.80%
  QoQ % 0.00% 0.00% 13.97% 143.29% 62.39% -86.55% -
  Horiz. % 25.39% 0.00% 60.55% 53.13% 21.84% 13.45% 100.00%
NP to SH 3,385 0 6,944 4,898 1,486 1,493 14,028 -61.14%
  QoQ % 0.00% 0.00% 41.77% 229.61% -0.47% -89.36% -
  Horiz. % 24.13% 0.00% 49.50% 34.92% 10.59% 10.64% 100.00%
Tax Rate 0.16 % - % 36.12 % 0.04 % - % - % 0.03 % 204.33%
  QoQ % 0.00% 0.00% 90,200.00% 0.00% 0.00% 0.00% -
  Horiz. % 533.33% 0.00% 120,400.00% 133.33% 0.00% 0.00% 100.00%
Total Cost 53,981 0 125,323 108,054 45,940 22,219 87,104 -27.25%
  QoQ % 0.00% 0.00% 15.98% 135.21% 106.76% -74.49% -
  Horiz. % 61.97% 0.00% 143.88% 124.05% 52.74% 25.51% 100.00%
Net Worth 256,695 226,745 194,629 195,775 102,455 215,489 98,954 88.47%
  QoQ % 13.21% 16.50% -0.59% 91.08% -52.45% 117.77% -
  Horiz. % 259.41% 229.14% 196.69% 197.84% 103.54% 217.77% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 256,695 226,745 194,629 195,775 102,455 215,489 98,954 88.47%
  QoQ % 13.21% 16.50% -0.59% 91.08% -52.45% 117.77% -
  Horiz. % 259.41% 229.14% 196.69% 197.84% 103.54% 217.77% 100.00%
NOSH 1,880,555 1,710,000 1,453,541 1,440,588 782,105 1,658,888 758,270 82.92%
  QoQ % 9.97% 17.64% 0.90% 84.19% -52.85% 118.77% -
  Horiz. % 248.01% 225.51% 191.69% 189.98% 103.14% 218.77% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.57 % - % 6.73 % 6.85 % 6.63 % 8.30 % 14.65 % -41.33%
  QoQ % 0.00% 0.00% -1.75% 3.32% -20.12% -43.34% -
  Horiz. % 44.85% 0.00% 45.94% 46.76% 45.26% 56.66% 100.00%
ROE 1.32 % - % 3.57 % 2.50 % 1.45 % 0.69 % 14.18 % -79.37%
  QoQ % 0.00% 0.00% 42.80% 72.41% 110.14% -95.13% -
  Horiz. % 9.31% 0.00% 25.18% 17.63% 10.23% 4.87% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.07 - 9.24 8.05 6.29 1.46 13.46 -62.57%
  QoQ % 0.00% 0.00% 14.78% 27.98% 330.82% -89.15% -
  Horiz. % 22.81% 0.00% 68.65% 59.81% 46.73% 10.85% 100.00%
EPS 0.18 0.00 0.38 0.34 0.19 0.09 1.85 -78.76%
  QoQ % 0.00% 0.00% 11.76% 78.95% 111.11% -95.14% -
  Horiz. % 9.73% 0.00% 20.54% 18.38% 10.27% 4.86% 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 0.1365 0.1326 0.1339 0.1359 0.1310 0.1299 0.1305 3.03%
  QoQ % 2.94% -0.97% -1.47% 3.74% 0.85% -0.46% -
  Horiz. % 104.60% 101.61% 102.61% 104.14% 100.38% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 2.10 - 4.88 4.21 1.79 0.88 3.71 -31.50%
  QoQ % 0.00% 0.00% 15.91% 135.20% 103.41% -76.28% -
  Horiz. % 56.60% 0.00% 131.54% 113.48% 48.25% 23.72% 100.00%
EPS 0.12 0.00 0.25 0.18 0.05 0.05 0.51 -61.79%
  QoQ % 0.00% 0.00% 38.89% 260.00% 0.00% -90.20% -
  Horiz. % 23.53% 0.00% 49.02% 35.29% 9.80% 9.80% 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 0.0932 0.0823 0.0707 0.0711 0.0372 0.0782 0.0359 88.56%
  QoQ % 13.24% 16.41% -0.56% 91.13% -52.43% 117.83% -
  Horiz. % 259.61% 229.25% 196.94% 198.05% 103.62% 217.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.0750 0.0950 0.1150 0.0750 0.1150 0.1200 0.1200 -
P/RPS 2.44 0.00 1.24 0.93 1.83 8.22 0.89 95.52%
  QoQ % 0.00% 0.00% 33.33% -49.18% -77.74% 823.60% -
  Horiz. % 274.16% 0.00% 139.33% 104.49% 205.62% 923.60% 100.00%
P/EPS 41.67 0.00 24.07 22.06 60.53 133.33 6.49 244.28%
  QoQ % 0.00% 0.00% 9.11% -63.56% -54.60% 1,954.39% -
  Horiz. % 642.06% 0.00% 370.88% 339.91% 932.67% 2,054.39% 100.00%
EY 2.40 0.00 4.15 4.53 1.65 0.75 15.42 -70.97%
  QoQ % 0.00% 0.00% -8.39% 174.55% 120.00% -95.14% -
  Horiz. % 15.56% 0.00% 26.91% 29.38% 10.70% 4.86% 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 0.72 0.86 0.55 0.88 0.92 0.92 -28.97%
  QoQ % -23.61% -16.28% 56.36% -37.50% -4.35% 0.00% -
  Horiz. % 59.78% 78.26% 93.48% 59.78% 95.65% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 -
Price 0.0950 0.0700 0.1000 0.1150 0.0700 0.1250 0.1100 -
P/RPS 3.09 0.00 1.08 1.43 1.11 8.56 0.82 141.57%
  QoQ % 0.00% 0.00% -24.48% 28.83% -87.03% 943.90% -
  Horiz. % 376.83% 0.00% 131.71% 174.39% 135.37% 1,043.90% 100.00%
P/EPS 52.78 0.00 20.93 33.82 36.84 138.89 5.95 326.82%
  QoQ % 0.00% 0.00% -38.11% -8.20% -73.48% 2,234.29% -
  Horiz. % 887.06% 0.00% 351.76% 568.40% 619.16% 2,334.29% 100.00%
EY 1.89 0.00 4.78 2.96 2.71 0.72 16.82 -76.62%
  QoQ % 0.00% 0.00% 61.49% 9.23% 276.39% -95.72% -
  Horiz. % 11.24% 0.00% 28.42% 17.60% 16.11% 4.28% 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 0.70 0.53 0.75 0.85 0.53 0.96 0.84 -11.42%
  QoQ % 32.08% -29.33% -11.76% 60.38% -44.79% 14.29% -
  Horiz. % 83.33% 63.10% 89.29% 101.19% 63.10% 114.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

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

TOP ARTICLES

1. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
2. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
3. A hidden gem with huge upside This stock is going to the moon! >300% return
4. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
7. 套利回吐 7手套股蒸发40亿 星洲日報/投資致富‧企業故事
8. JAKS: Questionable disposal of JSB 51% equity in JIC to ICD for consideration of RM1.00 Sslee blog
PARTNERS & BROKERS