Highlights

[NEXGRAM] QoQ 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 -     48,842.86%    YoY -     55.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 31,007 26,768 18,378 66,792 24,975 24,229 22,154 25.05%
  QoQ % 15.84% 45.65% -72.48% 167.44% 3.08% 9.37% -
  Horiz. % 139.96% 120.83% 82.96% 301.49% 112.73% 109.37% 100.00%
PBT 4,226 -424 6,223 4,680 1,254 2,010 9,876 -43.13%
  QoQ % 1,096.70% -106.81% 32.97% 273.21% -37.61% -79.65% -
  Horiz. % 42.79% -4.29% 63.01% 47.39% 12.70% 20.35% 100.00%
Tax 0 -7 -5,114 -3 0 0 0 -
  QoQ % 0.00% 99.86% -170,366.66% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 233.33% 170,466.66% 100.00% - - -
NP 4,226 -431 1,109 4,677 1,254 2,010 9,876 -43.13%
  QoQ % 1,080.51% -138.86% -76.29% 272.97% -37.61% -79.65% -
  Horiz. % 42.79% -4.36% 11.23% 47.36% 12.70% 20.35% 100.00%
NP to SH 3,899 -513 2,046 3,412 -7 1,493 8,937 -42.39%
  QoQ % 860.04% -125.07% -40.04% 48,842.86% -100.47% -83.29% -
  Horiz. % 43.63% -5.74% 22.89% 38.18% -0.08% 16.71% 100.00%
Tax Rate - % - % 82.18 % 0.06 % - % - % - % -
  QoQ % 0.00% 0.00% 136,866.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 136,966.67% 100.00% - - -
Total Cost 26,781 27,199 17,269 62,115 23,721 22,219 12,278 67.95%
  QoQ % -1.54% 57.50% -72.20% 161.86% 6.76% 80.97% -
  Horiz. % 218.12% 221.53% 140.65% 505.90% 193.20% 180.97% 100.00%
Net Worth 253,435 226,745 198,937 201,604 217,314 215,489 122,766 61.91%
  QoQ % 11.77% 13.98% -1.32% -7.23% 0.85% 75.53% -
  Horiz. % 206.44% 184.70% 162.05% 164.22% 177.01% 175.53% 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 253,435 226,745 198,937 201,604 217,314 215,489 122,766 61.91%
  QoQ % 11.77% 13.98% -1.32% -7.23% 0.85% 75.53% -
  Horiz. % 206.44% 184.70% 162.05% 164.22% 177.01% 175.53% 100.00%
NOSH 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 1,658,888 940,736 57.15%
  QoQ % 8.58% 15.10% 0.15% -10.57% 0.00% 76.34% -
  Horiz. % 197.36% 181.77% 157.93% 157.69% 176.34% 176.34% 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 13.63 % -1.61 % 6.03 % 7.00 % 5.02 % 8.30 % 44.58 % -54.52%
  QoQ % 946.58% -126.70% -13.86% 39.44% -39.52% -81.38% -
  Horiz. % 30.57% -3.61% 13.53% 15.70% 11.26% 18.62% 100.00%
ROE 1.54 % -0.23 % 1.03 % 1.69 % 0.00 % 0.69 % 7.28 % -64.40%
  QoQ % 769.57% -122.33% -39.05% 0.00% 0.00% -90.52% -
  Horiz. % 21.15% -3.16% 14.15% 23.21% 0.00% 9.48% 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 1.67 1.57 1.24 4.50 1.51 1.46 2.35 -20.32%
  QoQ % 6.37% 26.61% -72.44% 198.01% 3.42% -37.87% -
  Horiz. % 71.06% 66.81% 52.77% 191.49% 64.26% 62.13% 100.00%
EPS 0.21 -0.03 0.11 0.23 0.00 0.09 0.95 -63.34%
  QoQ % 800.00% -127.27% -52.17% 0.00% 0.00% -90.53% -
  Horiz. % 22.11% -3.16% 11.58% 24.21% 0.00% 9.47% 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 - 2,230,081
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 1.39 1.20 0.82 3.00 1.12 1.09 0.99 25.31%
  QoQ % 15.83% 46.34% -72.67% 167.86% 2.75% 10.10% -
  Horiz. % 140.40% 121.21% 82.83% 303.03% 113.13% 110.10% 100.00%
EPS 0.17 -0.02 0.09 0.15 0.00 0.07 0.40 -43.38%
  QoQ % 950.00% -122.22% -40.00% 0.00% 0.00% -82.50% -
  Horiz. % 42.50% -5.00% 22.50% 37.50% 0.00% 17.50% 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 0.1136 0.1017 0.0892 0.0904 0.0974 0.0966 0.0551 61.78%
  QoQ % 11.70% 14.01% -1.33% -7.19% 0.83% 75.32% -
  Horiz. % 206.17% 184.57% 161.89% 164.07% 176.77% 175.32% 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 4.49 6.07 9.30 1.67 7.64 8.22 5.10 -8.12%
  QoQ % -26.03% -34.73% 456.89% -78.14% -7.06% 61.18% -
  Horiz. % 88.04% 119.02% 182.35% 32.75% 149.80% 161.18% 100.00%
P/EPS 35.71 -316.67 83.51 32.61 -27,253.18 133.33 12.63 99.57%
  QoQ % 111.28% -479.20% 156.09% 100.12% -20,540.40% 955.66% -
  Horiz. % 282.74% -2,507.28% 661.20% 258.19% -215,781.30% 1,055.66% 100.00%
EY 2.80 -0.32 1.20 3.07 0.00 0.75 7.92 -49.91%
  QoQ % 975.00% -126.67% -60.91% 0.00% 0.00% -90.53% -
  Horiz. % 35.35% -4.04% 15.15% 38.76% 0.00% 9.47% 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 5.69 4.47 8.08 2.55 4.65 8.56 4.67 14.04%
  QoQ % 27.29% -44.68% 216.86% -45.16% -45.68% 83.30% -
  Horiz. % 121.84% 95.72% 173.02% 54.60% 99.57% 183.30% 100.00%
P/EPS 45.24 -233.33 72.62 50.00 -16,588.89 138.89 11.58 147.44%
  QoQ % 119.39% -421.30% 45.24% 100.30% -12,043.91% 1,099.40% -
  Horiz. % 390.67% -2,014.94% 627.12% 431.78% -143,254.67% 1,199.40% 100.00%
EY 2.21 -0.43 1.38 2.00 -0.01 0.72 8.64 -59.60%
  QoQ % 613.95% -131.16% -31.00% 20,100.00% -101.39% -91.67% -
  Horiz. % 25.58% -4.98% 15.97% 23.15% -0.12% 8.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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