Highlights

[NEXGRAM] QoQ Quarter Result on 2014-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -100.47%    YoY -     -100.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 26,768 18,378 66,792 24,975 24,229 22,154 27,832 -2.57%
  QoQ % 45.65% -72.48% 167.44% 3.08% 9.37% -20.40% -
  Horiz. % 96.18% 66.03% 239.98% 89.73% 87.05% 79.60% 100.00%
PBT -424 6,223 4,680 1,254 2,010 9,876 2,202 -
  QoQ % -106.81% 32.97% 273.21% -37.61% -79.65% 348.50% -
  Horiz. % -19.26% 282.61% 212.53% 56.95% 91.28% 448.50% 100.00%
Tax -7 -5,114 -3 0 0 0 -6 10.85%
  QoQ % 99.86% -170,366.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 85,233.33% 50.00% -0.00% -0.00% -0.00% 100.00%
NP -431 1,109 4,677 1,254 2,010 9,876 2,196 -
  QoQ % -138.86% -76.29% 272.97% -37.61% -79.65% 349.73% -
  Horiz. % -19.63% 50.50% 212.98% 57.10% 91.53% 449.73% 100.00%
NP to SH -513 2,046 3,412 -7 1,493 8,937 2,191 -
  QoQ % -125.07% -40.04% 48,842.86% -100.47% -83.29% 307.90% -
  Horiz. % -23.41% 93.38% 155.73% -0.32% 68.14% 407.90% 100.00%
Tax Rate - % 82.18 % 0.06 % - % - % - % 0.27 % -
  QoQ % 0.00% 136,866.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30,437.04% 22.22% 0.00% 0.00% 0.00% 100.00%
Total Cost 27,199 17,269 62,115 23,721 22,219 12,278 25,636 4.04%
  QoQ % 57.50% -72.20% 161.86% 6.76% 80.97% -52.11% -
  Horiz. % 106.10% 67.36% 242.30% 92.53% 86.67% 47.89% 100.00%
Net Worth 226,745 198,937 201,604 217,314 215,489 122,766 207,976 5.95%
  QoQ % 13.98% -1.32% -7.23% 0.85% 75.53% -40.97% -
  Horiz. % 109.02% 95.65% 96.94% 104.49% 103.61% 59.03% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 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
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 226,745 198,937 201,604 217,314 215,489 122,766 207,976 5.95%
  QoQ % 13.98% -1.32% -7.23% 0.85% 75.53% -40.97% -
  Horiz. % 109.02% 95.65% 96.94% 104.49% 103.61% 59.03% 100.00%
NOSH 1,710,000 1,485,714 1,483,478 1,658,888 1,658,888 940,736 842,692 60.49%
  QoQ % 15.10% 0.15% -10.57% 0.00% 76.34% 11.63% -
  Horiz. % 202.92% 176.31% 176.04% 196.86% 196.86% 111.63% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin -1.61 % 6.03 % 7.00 % 5.02 % 8.30 % 44.58 % 7.89 % -
  QoQ % -126.70% -13.86% 39.44% -39.52% -81.38% 465.02% -
  Horiz. % -20.41% 76.43% 88.72% 63.62% 105.20% 565.02% 100.00%
ROE -0.23 % 1.03 % 1.69 % 0.00 % 0.69 % 7.28 % 1.05 % -
  QoQ % -122.33% -39.05% 0.00% 0.00% -90.52% 593.33% -
  Horiz. % -21.90% 98.10% 160.95% 0.00% 65.71% 693.33% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 1.57 1.24 4.50 1.51 1.46 2.35 3.30 -39.14%
  QoQ % 26.61% -72.44% 198.01% 3.42% -37.87% -28.79% -
  Horiz. % 47.58% 37.58% 136.36% 45.76% 44.24% 71.21% 100.00%
EPS -0.03 0.11 0.23 0.00 0.09 0.95 0.26 -
  QoQ % -127.27% -52.17% 0.00% 0.00% -90.53% 265.38% -
  Horiz. % -11.54% 42.31% 88.46% 0.00% 34.62% 365.38% 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 0.1326 0.1339 0.1359 0.1310 0.1299 0.1305 0.2468 -33.99%
  QoQ % -0.97% -1.47% 3.74% 0.85% -0.46% -47.12% -
  Horiz. % 53.73% 54.25% 55.06% 53.08% 52.63% 52.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 0.97 0.67 2.43 0.91 0.88 0.80 1.01 -2.67%
  QoQ % 44.78% -72.43% 167.03% 3.41% 10.00% -20.79% -
  Horiz. % 96.04% 66.34% 240.59% 90.10% 87.13% 79.21% 100.00%
EPS -0.02 0.07 0.12 0.00 0.05 0.32 0.08 -
  QoQ % -128.57% -41.67% 0.00% 0.00% -84.37% 300.00% -
  Horiz. % -25.00% 87.50% 150.00% 0.00% 62.50% 400.00% 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 0.0823 0.0722 0.0732 0.0789 0.0782 0.0446 0.0755 5.93%
  QoQ % 13.99% -1.37% -7.22% 0.90% 75.34% -40.93% -
  Horiz. % 109.01% 95.63% 96.95% 104.50% 103.58% 59.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.0950 0.1150 0.0750 0.1150 0.1200 0.1200 0.0800 -
P/RPS 6.07 9.30 1.67 7.64 8.22 5.10 2.42 84.92%
  QoQ % -34.73% 456.89% -78.14% -7.06% 61.18% 110.74% -
  Horiz. % 250.83% 384.30% 69.01% 315.70% 339.67% 210.74% 100.00%
P/EPS -316.67 83.51 32.61 -27,253.18 133.33 12.63 30.77 -
  QoQ % -479.20% 156.09% 100.12% -20,540.40% 955.66% -58.95% -
  Horiz. % -1,029.15% 271.40% 105.98% -88,570.62% 433.31% 41.05% 100.00%
EY -0.32 1.20 3.07 0.00 0.75 7.92 3.25 -
  QoQ % -126.67% -60.91% 0.00% 0.00% -90.53% 143.69% -
  Horiz. % -9.85% 36.92% 94.46% 0.00% 23.08% 243.69% 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 0.72 0.86 0.55 0.88 0.92 0.92 0.32 71.96%
  QoQ % -16.28% 56.36% -37.50% -4.35% 0.00% 187.50% -
  Horiz. % 225.00% 268.75% 171.88% 275.00% 287.50% 287.50% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 -
Price 0.0700 0.1000 0.1150 0.0700 0.1250 0.1100 0.1300 -
P/RPS 4.47 8.08 2.55 4.65 8.56 4.67 3.94 8.80%
  QoQ % -44.68% 216.86% -45.16% -45.68% 83.30% 18.53% -
  Horiz. % 113.45% 205.08% 64.72% 118.02% 217.26% 118.53% 100.00%
P/EPS -233.33 72.62 50.00 -16,588.89 138.89 11.58 50.00 -
  QoQ % -421.30% 45.24% 100.30% -12,043.91% 1,099.40% -76.84% -
  Horiz. % -466.66% 145.24% 100.00% -33,177.78% 277.78% 23.16% 100.00%
EY -0.43 1.38 2.00 -0.01 0.72 8.64 2.00 -
  QoQ % -131.16% -31.00% 20,100.00% -101.39% -91.67% 332.00% -
  Horiz. % -21.50% 69.00% 100.00% -0.50% 36.00% 432.00% 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 0.53 0.75 0.85 0.53 0.96 0.84 0.53 -
  QoQ % -29.33% -11.76% 60.38% -44.79% 14.29% 58.49% -
  Horiz. % 100.00% 141.51% 160.38% 100.00% 181.13% 158.49% 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