Highlights

[NEXGRAM] QoQ Cumulative 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 -     -89.36%    YoY -     -2.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 134,373 115,995 49,204 24,229 102,050 79,896 52,063 88.48%
  QoQ % 15.84% 135.74% 103.08% -76.26% 27.73% 53.46% -
  Horiz. % 258.10% 222.80% 94.51% 46.54% 196.01% 153.46% 100.00%
PBT 14,167 7,944 3,264 2,010 14,951 5,076 2,874 190.49%
  QoQ % 78.34% 143.38% 62.39% -86.56% 194.54% 76.62% -
  Horiz. % 492.94% 276.41% 113.57% 69.94% 520.22% 176.62% 100.00%
Tax -5,117 -3 0 0 -5 -6 0 -
  QoQ % -170,466.66% 0.00% 0.00% 0.00% 16.67% 0.00% -
  Horiz. % 85,283.33% 50.00% -0.00% -0.00% 83.33% 100.00% -
NP 9,050 7,941 3,264 2,010 14,946 5,070 2,874 115.29%
  QoQ % 13.97% 143.29% 62.39% -86.55% 194.79% 76.41% -
  Horiz. % 314.89% 276.30% 113.57% 69.94% 520.04% 176.41% 100.00%
NP to SH 6,944 4,898 1,486 1,493 14,028 5,090 2,900 79.27%
  QoQ % 41.77% 229.61% -0.47% -89.36% 175.60% 75.52% -
  Horiz. % 239.45% 168.90% 51.24% 51.48% 483.72% 175.52% 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 125,323 108,054 45,940 22,219 87,104 74,826 49,189 86.86%
  QoQ % 15.98% 135.21% 106.76% -74.49% 16.41% 52.12% -
  Horiz. % 254.78% 219.67% 93.39% 45.17% 177.08% 152.12% 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 % 2.50 % 1.45 % 0.69 % 14.18 % 2.76 % 2.24 % 36.56%
  QoQ % 42.80% 72.41% 110.14% -95.13% 413.77% 23.21% -
  Horiz. % 159.38% 111.61% 64.73% 30.80% 633.04% 123.21% 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 8.05 6.29 1.46 13.46 10.67 7.90 11.04%
  QoQ % 14.78% 27.98% 330.82% -89.15% 26.15% 35.06% -
  Horiz. % 116.96% 101.90% 79.62% 18.48% 170.38% 135.06% 100.00%
EPS 0.38 0.34 0.19 0.09 1.85 0.68 0.44 -9.34%
  QoQ % 11.76% 78.95% 111.11% -95.14% 172.06% 54.55% -
  Horiz. % 86.36% 77.27% 43.18% 20.45% 420.45% 154.55% 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 - 4,416,670
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 3.04 2.63 1.11 0.55 2.31 1.81 1.18 88.26%
  QoQ % 15.59% 136.94% 101.82% -76.19% 27.62% 53.39% -
  Horiz. % 257.63% 222.88% 94.07% 46.61% 195.76% 153.39% 100.00%
EPS 0.16 0.11 0.03 0.03 0.32 0.12 0.07 73.78%
  QoQ % 45.45% 266.67% 0.00% -90.62% 166.67% 71.43% -
  Horiz. % 228.57% 157.14% 42.86% 42.86% 457.14% 171.43% 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 0.0441 0.0443 0.0232 0.0488 0.0224 0.0418 0.0293 31.43%
  QoQ % -0.45% 90.95% -52.46% 117.86% -46.41% 42.66% -
  Horiz. % 150.51% 151.19% 79.18% 166.55% 76.45% 142.66% 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 0.93 1.83 8.22 0.89 0.75 1.14 5.78%
  QoQ % 33.33% -49.18% -77.74% 823.60% 18.67% -34.21% -
  Horiz. % 108.77% 81.58% 160.53% 721.05% 78.07% 65.79% 100.00%
P/EPS 24.07 22.06 60.53 133.33 6.49 11.76 20.45 11.51%
  QoQ % 9.11% -63.56% -54.60% 1,954.39% -44.81% -42.49% -
  Horiz. % 117.70% 107.87% 295.99% 651.98% 31.74% 57.51% 100.00%
EY 4.15 4.53 1.65 0.75 15.42 8.50 4.89 -10.39%
  QoQ % -8.39% 174.55% 120.00% -95.14% 81.41% 73.82% -
  Horiz. % 84.87% 92.64% 33.74% 15.34% 315.34% 173.82% 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 1.43 1.11 8.56 0.82 1.22 0.95 8.95%
  QoQ % -24.48% 28.83% -87.03% 943.90% -32.79% 28.42% -
  Horiz. % 113.68% 150.53% 116.84% 901.05% 86.32% 128.42% 100.00%
P/EPS 20.93 33.82 36.84 138.89 5.95 19.12 17.05 14.69%
  QoQ % -38.11% -8.20% -73.48% 2,234.29% -68.88% 12.14% -
  Horiz. % 122.76% 198.36% 216.07% 814.60% 34.90% 112.14% 100.00%
EY 4.78 2.96 2.71 0.72 16.82 5.23 5.87 -12.83%
  QoQ % 61.49% 9.23% 276.39% -95.72% 221.61% -10.90% -
  Horiz. % 81.43% 50.43% 46.17% 12.27% 286.54% 89.10% 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 0.75 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS