Highlights

[NEXGRAM] QoQ Quarter Result on 2015-07-31 [#0]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
31-Jul-2015
Profit Trend QoQ -     -125.07%    YoY -     -134.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 13,644 25,177 31,007 26,768 18,378 66,792 24,975 -33.20%
  QoQ % -45.81% -18.80% 15.84% 45.65% -72.48% 167.44% -
  Horiz. % 54.63% 100.81% 124.15% 107.18% 73.59% 267.44% 100.00%
PBT -3,910 24,137 4,226 -424 6,223 4,680 1,254 -
  QoQ % -116.20% 471.15% 1,096.70% -106.81% 32.97% 273.21% -
  Horiz. % -311.80% 1,924.80% 337.00% -33.81% 496.25% 373.21% 100.00%
Tax 0 -159 0 -7 -5,114 -3 0 -
  QoQ % 0.00% 0.00% 0.00% 99.86% -170,366.66% 0.00% -
  Horiz. % -0.00% 5,300.00% -0.00% 233.33% 170,466.66% 100.00% -
NP -3,910 23,978 4,226 -431 1,109 4,677 1,254 -
  QoQ % -116.31% 467.39% 1,080.51% -138.86% -76.29% 272.97% -
  Horiz. % -311.80% 1,912.12% 337.00% -34.37% 88.44% 372.97% 100.00%
NP to SH -3,675 24,014 3,899 -513 2,046 3,412 -7 6,432.77%
  QoQ % -115.30% 515.90% 860.04% -125.07% -40.04% 48,842.86% -
  Horiz. % 52,500.00% -343,057.16% -55,700.00% 7,328.57% -29,228.57% -48,742.86% 100.00%
Tax Rate - % 0.66 % - % - % 82.18 % 0.06 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 136,866.67% 0.00% -
  Horiz. % 0.00% 1,100.00% 0.00% 0.00% 136,966.67% 100.00% -
Total Cost 17,554 1,199 26,781 27,199 17,269 62,115 23,721 -18.20%
  QoQ % 1,364.05% -95.52% -1.54% 57.50% -72.20% 161.86% -
  Horiz. % 74.00% 5.05% 112.90% 114.66% 72.80% 261.86% 100.00%
Net Worth 225,828 232,321 253,435 226,745 198,937 201,604 217,314 2.60%
  QoQ % -2.79% -8.33% 11.77% 13.98% -1.32% -7.23% -
  Horiz. % 103.92% 106.91% 116.62% 104.34% 91.54% 92.77% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 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
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 225,828 232,321 253,435 226,745 198,937 201,604 217,314 2.60%
  QoQ % -2.79% -8.33% 11.77% 13.98% -1.32% -7.23% -
  Horiz. % 103.92% 106.91% 116.62% 104.34% 91.54% 92.77% 100.00%
NOSH 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 7.06%
  QoQ % -1.29% 0.26% 8.58% 15.10% 0.15% -10.57% -
  Horiz. % 110.77% 112.22% 111.92% 103.08% 89.56% 89.43% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -28.66 % 95.24 % 13.63 % -1.61 % 6.03 % 7.00 % 5.02 % -
  QoQ % -130.09% 598.75% 946.58% -126.70% -13.86% 39.44% -
  Horiz. % -570.92% 1,897.21% 271.51% -32.07% 120.12% 139.44% 100.00%
ROE -1.63 % 10.34 % 1.54 % -0.23 % 1.03 % 1.69 % 0.00 % -
  QoQ % -115.76% 571.43% 769.57% -122.33% -39.05% 0.00% -
  Horiz. % -96.45% 611.83% 91.12% -13.61% 60.95% 100.00% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 0.74 1.35 1.67 1.57 1.24 4.50 1.51 -37.87%
  QoQ % -45.19% -19.16% 6.37% 26.61% -72.44% 198.01% -
  Horiz. % 49.01% 89.40% 110.60% 103.97% 82.12% 298.01% 100.00%
EPS -0.20 1.29 0.21 -0.03 0.11 0.23 0.00 -
  QoQ % -115.50% 514.29% 800.00% -127.27% -52.17% 0.00% -
  Horiz. % -86.96% 560.87% 91.30% -13.04% 47.83% 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 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 0.1310 -4.17%
  QoQ % -1.52% -8.57% 2.94% -0.97% -1.47% 3.74% -
  Horiz. % 93.82% 95.27% 104.20% 101.22% 102.21% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 0.50 0.91 1.13 0.97 0.67 2.43 0.91 -32.94%
  QoQ % -45.05% -19.47% 16.49% 44.78% -72.43% 167.03% -
  Horiz. % 54.95% 100.00% 124.18% 106.59% 73.63% 267.03% 100.00%
EPS -0.13 0.87 0.14 -0.02 0.07 0.12 0.00 -
  QoQ % -114.94% 521.43% 800.00% -128.57% -41.67% 0.00% -
  Horiz. % -108.33% 725.00% 116.67% -16.67% 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 0.0820 0.0844 0.0920 0.0823 0.0722 0.0732 0.0789 2.60%
  QoQ % -2.84% -8.26% 11.79% 13.99% -1.37% -7.22% -
  Horiz. % 103.93% 106.97% 116.60% 104.31% 91.51% 92.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.0550 0.0650 0.0750 0.0950 0.1150 0.0750 0.1150 -
P/RPS 0.01 4.81 4.49 6.07 9.30 1.67 7.64 -98.81%
  QoQ % -99.79% 7.13% -26.03% -34.73% 456.89% -78.14% -
  Horiz. % 0.13% 62.96% 58.77% 79.45% 121.73% 21.86% 100.00%
P/EPS -0.03 5.04 35.71 -316.67 83.51 32.61 -27,253.18 -99.99%
  QoQ % -100.60% -85.89% 111.28% -479.20% 156.09% 100.12% -
  Horiz. % 0.00% -0.02% -0.13% 1.16% -0.31% -0.12% 100.00%
EY -3,636.15 19.85 2.80 -0.32 1.20 3.07 0.00 -
  QoQ % -18,418.13% 608.93% 975.00% -126.67% -60.91% 0.00% -
  Horiz. % -118,441.37% 646.58% 91.21% -10.42% 39.09% 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 0.45 0.52 0.55 0.72 0.86 0.55 0.88 -36.08%
  QoQ % -13.46% -5.45% -23.61% -16.28% 56.36% -37.50% -
  Horiz. % 51.14% 59.09% 62.50% 81.82% 97.73% 62.50% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 -
Price 0.0550 0.0600 0.0950 0.0700 0.1000 0.1150 0.0700 -
P/RPS 0.01 4.44 5.69 4.47 8.08 2.55 4.65 -98.34%
  QoQ % -99.77% -21.97% 27.29% -44.68% 216.86% -45.16% -
  Horiz. % 0.22% 95.48% 122.37% 96.13% 173.76% 54.84% 100.00%
P/EPS -0.03 4.65 45.24 -233.33 72.62 50.00 -16,588.89 -99.99%
  QoQ % -100.65% -89.72% 119.39% -421.30% 45.24% 100.30% -
  Horiz. % 0.00% -0.03% -0.27% 1.41% -0.44% -0.30% 100.00%
EY -3,636.15 21.50 2.21 -0.43 1.38 2.00 -0.01 513,332.03%
  QoQ % -17,012.32% 872.85% 613.95% -131.16% -31.00% 20,100.00% -
  Horiz. % 36,361,500.00% -215,000.00% -22,100.00% 4,300.00% -13,800.00% -20,000.00% 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 0.45 0.48 0.70 0.53 0.75 0.85 0.53 -10.34%
  QoQ % -6.25% -31.43% 32.08% -29.33% -11.76% 60.38% -
  Horiz. % 84.91% 90.57% 132.08% 100.00% 141.51% 160.38% 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
 
 

377  560  553 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.245-0.01 
 FOCUS-PA 0.020.00 
 LKL 0.40+0.025 
 HIAPTEK 0.50-0.01 
 BORNOIL 0.05+0.005 
 PERMAJU 0.19-0.02 
 SAPNRG 0.140.00 
 FOCUS 0.46-0.04 
 PA 0.535+0.025 
 DAYA 0.02+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS