Highlights

[NEXGRAM] QoQ Quarter Result on 2015-04-30 [#0]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
30-Apr-2015
Profit Trend QoQ -     -40.04%    YoY -     -77.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 25,177 31,007 26,768 18,378 66,792 24,975 24,229 2.58%
  QoQ % -18.80% 15.84% 45.65% -72.48% 167.44% 3.08% -
  Horiz. % 103.91% 127.97% 110.48% 75.85% 275.67% 103.08% 100.00%
PBT 24,137 4,226 -424 6,223 4,680 1,254 2,010 422.03%
  QoQ % 471.15% 1,096.70% -106.81% 32.97% 273.21% -37.61% -
  Horiz. % 1,200.85% 210.25% -21.09% 309.60% 232.84% 62.39% 100.00%
Tax -159 0 -7 -5,114 -3 0 0 -
  QoQ % 0.00% 0.00% 99.86% -170,366.66% 0.00% 0.00% -
  Horiz. % 5,300.00% -0.00% 233.33% 170,466.66% 100.00% - -
NP 23,978 4,226 -431 1,109 4,677 1,254 2,010 419.74%
  QoQ % 467.39% 1,080.51% -138.86% -76.29% 272.97% -37.61% -
  Horiz. % 1,192.94% 210.25% -21.44% 55.17% 232.69% 62.39% 100.00%
NP to SH 24,014 3,899 -513 2,046 3,412 -7 1,493 533.98%
  QoQ % 515.90% 860.04% -125.07% -40.04% 48,842.86% -100.47% -
  Horiz. % 1,608.44% 261.15% -34.36% 137.04% 228.53% -0.47% 100.00%
Tax Rate 0.66 % - % - % 82.18 % 0.06 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 136,866.67% 0.00% 0.00% -
  Horiz. % 1,100.00% 0.00% 0.00% 136,966.67% 100.00% - -
Total Cost 1,199 26,781 27,199 17,269 62,115 23,721 22,219 -85.64%
  QoQ % -95.52% -1.54% 57.50% -72.20% 161.86% 6.76% -
  Horiz. % 5.40% 120.53% 122.41% 77.72% 279.56% 106.76% 100.00%
Net Worth 232,321 253,435 226,745 198,937 201,604 217,314 215,489 5.13%
  QoQ % -8.33% 11.77% 13.98% -1.32% -7.23% 0.85% -
  Horiz. % 107.81% 117.61% 105.22% 92.32% 93.56% 100.85% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 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
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 232,321 253,435 226,745 198,937 201,604 217,314 215,489 5.13%
  QoQ % -8.33% 11.77% 13.98% -1.32% -7.23% 0.85% -
  Horiz. % 107.81% 117.61% 105.22% 92.32% 93.56% 100.85% 100.00%
NOSH 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 1,658,888 7.96%
  QoQ % 0.26% 8.58% 15.10% 0.15% -10.57% 0.00% -
  Horiz. % 112.22% 111.92% 103.08% 89.56% 89.43% 100.00% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 95.24 % 13.63 % -1.61 % 6.03 % 7.00 % 5.02 % 8.30 % 406.48%
  QoQ % 598.75% 946.58% -126.70% -13.86% 39.44% -39.52% -
  Horiz. % 1,147.47% 164.22% -19.40% 72.65% 84.34% 60.48% 100.00%
ROE 10.34 % 1.54 % -0.23 % 1.03 % 1.69 % 0.00 % 0.69 % 504.84%
  QoQ % 571.43% 769.57% -122.33% -39.05% 0.00% 0.00% -
  Horiz. % 1,498.55% 223.19% -33.33% 149.28% 244.93% 0.00% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 1.35 1.67 1.57 1.24 4.50 1.51 1.46 -5.07%
  QoQ % -19.16% 6.37% 26.61% -72.44% 198.01% 3.42% -
  Horiz. % 92.47% 114.38% 107.53% 84.93% 308.22% 103.42% 100.00%
EPS 1.29 0.21 -0.03 0.11 0.23 0.00 0.09 487.21%
  QoQ % 514.29% 800.00% -127.27% -52.17% 0.00% 0.00% -
  Horiz. % 1,433.33% 233.33% -33.33% 122.22% 255.56% 0.00% 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 0.1248 0.1365 0.1326 0.1339 0.1359 0.1310 0.1299 -2.63%
  QoQ % -8.57% 2.94% -0.97% -1.47% 3.74% 0.85% -
  Horiz. % 96.07% 105.08% 102.08% 103.08% 104.62% 100.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 1.13 1.39 1.20 0.82 3.00 1.12 1.09 2.43%
  QoQ % -18.71% 15.83% 46.34% -72.67% 167.86% 2.75% -
  Horiz. % 103.67% 127.52% 110.09% 75.23% 275.23% 102.75% 100.00%
EPS 1.08 0.17 -0.02 0.09 0.15 0.00 0.07 516.67%
  QoQ % 535.29% 950.00% -122.22% -40.00% 0.00% 0.00% -
  Horiz. % 1,542.86% 242.86% -28.57% 128.57% 214.29% 0.00% 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 0.1042 0.1136 0.1017 0.0892 0.0904 0.0974 0.0966 5.16%
  QoQ % -8.27% 11.70% 14.01% -1.33% -7.19% 0.83% -
  Horiz. % 107.87% 117.60% 105.28% 92.34% 93.58% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.0650 0.0750 0.0950 0.1150 0.0750 0.1150 0.1200 -
P/RPS 4.81 4.49 6.07 9.30 1.67 7.64 8.22 -29.97%
  QoQ % 7.13% -26.03% -34.73% 456.89% -78.14% -7.06% -
  Horiz. % 58.52% 54.62% 73.84% 113.14% 20.32% 92.94% 100.00%
P/EPS 5.04 35.71 -316.67 83.51 32.61 -27,253.18 133.33 -88.67%
  QoQ % -85.89% 111.28% -479.20% 156.09% 100.12% -20,540.40% -
  Horiz. % 3.78% 26.78% -237.51% 62.63% 24.46% -20,440.40% 100.00%
EY 19.85 2.80 -0.32 1.20 3.07 0.00 0.75 782.83%
  QoQ % 608.93% 975.00% -126.67% -60.91% 0.00% 0.00% -
  Horiz. % 2,646.67% 373.33% -42.67% 160.00% 409.33% 0.00% 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 0.52 0.55 0.72 0.86 0.55 0.88 0.92 -31.57%
  QoQ % -5.45% -23.61% -16.28% 56.36% -37.50% -4.35% -
  Horiz. % 56.52% 59.78% 78.26% 93.48% 59.78% 95.65% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 -
Price 0.0600 0.0950 0.0700 0.1000 0.1150 0.0700 0.1250 -
P/RPS 4.44 5.69 4.47 8.08 2.55 4.65 8.56 -35.37%
  QoQ % -21.97% 27.29% -44.68% 216.86% -45.16% -45.68% -
  Horiz. % 51.87% 66.47% 52.22% 94.39% 29.79% 54.32% 100.00%
P/EPS 4.65 45.24 -233.33 72.62 50.00 -16,588.89 138.89 -89.55%
  QoQ % -89.72% 119.39% -421.30% 45.24% 100.30% -12,043.91% -
  Horiz. % 3.35% 32.57% -168.00% 52.29% 36.00% -11,943.91% 100.00%
EY 21.50 2.21 -0.43 1.38 2.00 -0.01 0.72 856.57%
  QoQ % 872.85% 613.95% -131.16% -31.00% 20,100.00% -101.39% -
  Horiz. % 2,986.11% 306.94% -59.72% 191.67% 277.78% -1.39% 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 0.48 0.70 0.53 0.75 0.85 0.53 0.96 -36.92%
  QoQ % -31.43% 32.08% -29.33% -11.76% 60.38% -44.79% -
  Horiz. % 50.00% 72.92% 55.21% 78.12% 88.54% 55.21% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS