Highlights

[NEXGRAM] QoQ Quarter Result on 2014-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     59.46%    YoY -     12.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 24,975 24,229 22,154 27,832 27,084 24,979 26,509 -3.89%
  QoQ % 3.08% 9.37% -20.40% 2.76% 8.43% -5.77% -
  Horiz. % 94.21% 91.40% 83.57% 104.99% 102.17% 94.23% 100.00%
PBT 1,254 2,010 9,876 2,202 1,450 1,424 1,927 -24.85%
  QoQ % -37.61% -79.65% 348.50% 51.86% 1.83% -26.10% -
  Horiz. % 65.08% 104.31% 512.51% 114.27% 75.25% 73.90% 100.00%
Tax 0 0 0 -6 1 0 -30 -
  QoQ % 0.00% 0.00% 0.00% -700.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 20.00% -3.33% -0.00% 100.00%
NP 1,254 2,010 9,876 2,196 1,451 1,424 1,897 -24.06%
  QoQ % -37.61% -79.65% 349.73% 51.34% 1.90% -24.93% -
  Horiz. % 66.10% 105.96% 520.61% 115.76% 76.49% 75.07% 100.00%
NP to SH -7 1,493 8,937 2,191 1,374 1,525 2,699 -
  QoQ % -100.47% -83.29% 307.90% 59.46% -9.90% -43.50% -
  Horiz. % -0.26% 55.32% 331.12% 81.18% 50.91% 56.50% 100.00%
Tax Rate - % - % - % 0.27 % -0.07 % - % 1.56 % -
  QoQ % 0.00% 0.00% 0.00% 485.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 17.31% -4.49% 0.00% 100.00%
Total Cost 23,721 22,219 12,278 25,636 25,633 23,555 24,612 -2.42%
  QoQ % 6.76% 80.97% -52.11% 0.01% 8.82% -4.29% -
  Horiz. % 96.38% 90.28% 49.89% 104.16% 104.15% 95.71% 100.00%
Net Worth 217,314 215,489 122,766 207,976 128,305 75,325 75,445 102.05%
  QoQ % 0.85% 75.53% -40.97% 62.09% 70.33% -0.16% -
  Horiz. % 288.04% 285.62% 162.72% 275.67% 170.06% 99.84% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 217,314 215,489 122,766 207,976 128,305 75,325 75,445 102.05%
  QoQ % 0.85% 75.53% -40.97% 62.09% 70.33% -0.16% -
  Horiz. % 288.04% 285.62% 162.72% 275.67% 170.06% 99.84% 100.00%
NOSH 1,658,888 1,658,888 940,736 842,692 654,285 462,121 458,076 135.27%
  QoQ % 0.00% 76.34% 11.63% 28.80% 41.58% 0.88% -
  Horiz. % 362.14% 362.14% 205.37% 183.96% 142.83% 100.88% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 5.02 % 8.30 % 44.58 % 7.89 % 5.36 % 5.70 % 7.16 % -21.03%
  QoQ % -39.52% -81.38% 465.02% 47.20% -5.96% -20.39% -
  Horiz. % 70.11% 115.92% 622.63% 110.20% 74.86% 79.61% 100.00%
ROE 0.00 % 0.69 % 7.28 % 1.05 % 1.07 % 2.02 % 3.58 % -
  QoQ % 0.00% -90.52% 593.33% -1.87% -47.03% -43.58% -
  Horiz. % 0.00% 19.27% 203.35% 29.33% 29.89% 56.42% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 1.51 1.46 2.35 3.30 4.14 5.41 5.79 -59.08%
  QoQ % 3.42% -37.87% -28.79% -20.29% -23.48% -6.56% -
  Horiz. % 26.08% 25.22% 40.59% 56.99% 71.50% 93.44% 100.00%
EPS 0.00 0.09 0.95 0.26 0.21 0.33 0.59 -
  QoQ % 0.00% -90.53% 265.38% 23.81% -36.36% -44.07% -
  Horiz. % 0.00% 15.25% 161.02% 44.07% 35.59% 55.93% 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 0.1310 0.1299 0.1305 0.2468 0.1961 0.1630 0.1647 -14.12%
  QoQ % 0.85% -0.46% -47.12% 25.85% 20.31% -1.03% -
  Horiz. % 79.54% 78.87% 79.23% 149.85% 119.06% 98.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 1.12 1.09 0.99 1.25 1.21 1.12 1.19 -3.95%
  QoQ % 2.75% 10.10% -20.80% 3.31% 8.04% -5.88% -
  Horiz. % 94.12% 91.60% 83.19% 105.04% 101.68% 94.12% 100.00%
EPS 0.00 0.07 0.40 0.10 0.06 0.07 0.12 -
  QoQ % 0.00% -82.50% 300.00% 66.67% -14.29% -41.67% -
  Horiz. % 0.00% 58.33% 333.33% 83.33% 50.00% 58.33% 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 0.0974 0.0966 0.0551 0.0933 0.0575 0.0338 0.0338 102.11%
  QoQ % 0.83% 75.32% -40.94% 62.26% 70.12% 0.00% -
  Horiz. % 288.17% 285.80% 163.02% 276.04% 170.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.1150 0.1200 0.1200 0.0800 0.0900 0.0850 0.0850 -
P/RPS 7.64 8.22 5.10 2.42 2.17 1.57 1.47 199.14%
  QoQ % -7.06% 61.18% 110.74% 11.52% 38.22% 6.80% -
  Horiz. % 519.73% 559.18% 346.94% 164.63% 147.62% 106.80% 100.00%
P/EPS -27,253.18 133.33 12.63 30.77 42.86 25.76 14.43 -
  QoQ % -20,540.40% 955.66% -58.95% -28.21% 66.38% 78.52% -
  Horiz. % -188,864.72% 923.98% 87.53% 213.24% 297.02% 178.52% 100.00%
EY 0.00 0.75 7.92 3.25 2.33 3.88 6.93 -
  QoQ % 0.00% -90.53% 143.69% 39.48% -39.95% -44.01% -
  Horiz. % 0.00% 10.82% 114.29% 46.90% 33.62% 55.99% 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 0.88 0.92 0.92 0.32 0.46 0.52 0.52 41.87%
  QoQ % -4.35% 0.00% 187.50% -30.43% -11.54% 0.00% -
  Horiz. % 169.23% 176.92% 176.92% 61.54% 88.46% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 -
Price 0.0700 0.1250 0.1100 0.1300 0.0750 0.0850 0.0850 -
P/RPS 4.65 8.56 4.67 3.94 1.81 1.57 1.47 115.04%
  QoQ % -45.68% 83.30% 18.53% 117.68% 15.29% 6.80% -
  Horiz. % 316.33% 582.31% 317.69% 268.03% 123.13% 106.80% 100.00%
P/EPS -16,588.89 138.89 11.58 50.00 35.71 25.76 14.43 -
  QoQ % -12,043.91% 1,099.40% -76.84% 40.02% 38.63% 78.52% -
  Horiz. % -114,961.12% 962.51% 80.25% 346.50% 247.47% 178.52% 100.00%
EY -0.01 0.72 8.64 2.00 2.80 3.88 6.93 -
  QoQ % -101.39% -91.67% 332.00% -28.57% -27.84% -44.01% -
  Horiz. % -0.14% 10.39% 124.68% 28.86% 40.40% 55.99% 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 0.53 0.96 0.84 0.53 0.38 0.52 0.52 1.27%
  QoQ % -44.79% 14.29% 58.49% 39.47% -26.92% 0.00% -
  Horiz. % 101.92% 184.62% 161.54% 101.92% 73.08% 100.00% 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
 
 

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!
PARTNERS & BROKERS