Highlights

[NEXGRAM] QoQ TTM Result on 2014-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     83.31%    YoY -     94.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 138,173 99,213 101,322 102,072 106,404 97,575 88,049 34.93%
  QoQ % 39.27% -2.08% -0.73% -4.07% 9.05% 10.82% -
  Horiz. % 156.93% 112.68% 115.07% 115.93% 120.85% 110.82% 100.00%
PBT 18,319 15,841 16,037 15,451 7,003 6,675 6,621 96.72%
  QoQ % 15.64% -1.22% 3.79% 120.63% 4.91% 0.82% -
  Horiz. % 276.68% 239.25% 242.21% 233.36% 105.77% 100.82% 100.00%
Tax -1,289 -1,292 -1,291 -1,291 -35 -29 84 -
  QoQ % 0.23% -0.08% 0.00% -3,588.57% -20.69% -134.52% -
  Horiz. % -1,534.52% -1,538.10% -1,536.90% -1,536.90% -41.67% -34.52% 100.00%
NP 17,030 14,549 14,746 14,160 6,968 6,646 6,705 85.84%
  QoQ % 17.05% -1.34% 4.14% 103.21% 4.85% -0.88% -
  Horiz. % 253.99% 216.99% 219.93% 211.19% 103.92% 99.12% 100.00%
NP to SH 14,086 12,865 14,246 14,278 7,789 7,544 7,611 50.57%
  QoQ % 9.49% -9.69% -0.22% 83.31% 3.25% -0.88% -
  Horiz. % 185.07% 169.03% 187.18% 187.60% 102.34% 99.12% 100.00%
Tax Rate 7.04 % 8.16 % 8.05 % 8.36 % 0.50 % 0.43 % -1.27 % -
  QoQ % -13.73% 1.37% -3.71% 1,572.00% 16.28% 133.86% -
  Horiz. % -554.33% -642.52% -633.86% -658.27% -39.37% -33.86% 100.00%
Total Cost 121,143 84,664 86,576 87,912 99,436 90,929 81,344 30.32%
  QoQ % 43.09% -2.21% -1.52% -11.59% 9.36% 11.78% -
  Horiz. % 148.93% 104.08% 106.43% 108.07% 122.24% 111.78% 100.00%
Net Worth 201,604 0 215,489 122,766 207,976 128,305 75,325 92.42%
  QoQ % 0.00% 0.00% 75.53% -40.97% 62.09% 70.33% -
  Horiz. % 267.64% 0.00% 286.08% 162.98% 276.10% 170.33% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 201,604 0 215,489 122,766 207,976 128,305 75,325 92.42%
  QoQ % 0.00% 0.00% 75.53% -40.97% 62.09% 70.33% -
  Horiz. % 267.64% 0.00% 286.08% 162.98% 276.10% 170.33% 100.00%
NOSH 1,483,478 1,658,888 1,658,888 940,736 842,692 654,285 462,121 117.15%
  QoQ % -10.57% 0.00% 76.34% 11.63% 28.80% 41.58% -
  Horiz. % 321.01% 358.97% 358.97% 203.57% 182.35% 141.58% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 12.33 % 14.66 % 14.55 % 13.87 % 6.55 % 6.81 % 7.62 % 37.71%
  QoQ % -15.89% 0.76% 4.90% 111.76% -3.82% -10.63% -
  Horiz. % 161.81% 192.39% 190.94% 182.02% 85.96% 89.37% 100.00%
ROE 6.99 % - % 6.61 % 11.63 % 3.75 % 5.88 % 10.10 % -21.71%
  QoQ % 0.00% 0.00% -43.16% 210.13% -36.22% -41.78% -
  Horiz. % 69.21% 0.00% 65.45% 115.15% 37.13% 58.22% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 9.31 5.98 6.11 10.85 12.63 14.91 19.05 -37.87%
  QoQ % 55.69% -2.13% -43.69% -14.09% -15.29% -21.73% -
  Horiz. % 48.87% 31.39% 32.07% 56.96% 66.30% 78.27% 100.00%
EPS 0.95 0.78 0.86 1.52 0.92 1.15 1.65 -30.72%
  QoQ % 21.79% -9.30% -43.42% 65.22% -20.00% -30.30% -
  Horiz. % 57.58% 47.27% 52.12% 92.12% 55.76% 69.70% 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 0.1359 0.0000 0.1299 0.1305 0.2468 0.1961 0.1630 -11.39%
  QoQ % 0.00% 0.00% -0.46% -47.12% 25.85% 20.31% -
  Horiz. % 83.37% 0.00% 79.69% 80.06% 151.41% 120.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 3.13 2.25 2.29 2.31 2.41 2.21 1.99 35.14%
  QoQ % 39.11% -1.75% -0.87% -4.15% 9.05% 11.06% -
  Horiz. % 157.29% 113.07% 115.08% 116.08% 121.11% 111.06% 100.00%
EPS 0.32 0.29 0.32 0.32 0.18 0.17 0.17 52.28%
  QoQ % 10.34% -9.38% 0.00% 77.78% 5.88% 0.00% -
  Horiz. % 188.24% 170.59% 188.24% 188.24% 105.88% 100.00% 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 0.0456 0.0000 0.0488 0.0278 0.0471 0.0291 0.0171 91.96%
  QoQ % 0.00% 0.00% 75.54% -40.98% 61.86% 70.18% -
  Horiz. % 266.67% 0.00% 285.38% 162.57% 275.44% 170.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.0750 0.1150 0.1200 0.1200 0.0800 0.0900 0.0850 -
P/RPS 0.81 1.92 1.96 1.11 0.63 0.60 0.45 47.81%
  QoQ % -57.81% -2.04% 76.58% 76.19% 5.00% 33.33% -
  Horiz. % 180.00% 426.67% 435.56% 246.67% 140.00% 133.33% 100.00%
P/EPS 7.90 14.83 13.97 7.91 8.66 7.81 5.16 32.73%
  QoQ % -46.73% 6.16% 76.61% -8.66% 10.88% 51.36% -
  Horiz. % 153.10% 287.40% 270.74% 153.29% 167.83% 151.36% 100.00%
EY 12.66 6.74 7.16 12.65 11.55 12.81 19.38 -24.65%
  QoQ % 87.83% -5.87% -43.40% 9.52% -9.84% -33.90% -
  Horiz. % 65.33% 34.78% 36.95% 65.27% 59.60% 66.10% 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 0.00 0.92 0.92 0.32 0.46 0.52 3.80%
  QoQ % 0.00% 0.00% 0.00% 187.50% -30.43% -11.54% -
  Horiz. % 105.77% 0.00% 176.92% 176.92% 61.54% 88.46% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 -
Price 0.1150 0.0700 0.1250 0.1100 0.1300 0.0750 0.0850 -
P/RPS 1.23 1.17 2.05 1.01 1.03 0.50 0.45 95.13%
  QoQ % 5.13% -42.93% 102.97% -1.94% 106.00% 11.11% -
  Horiz. % 273.33% 260.00% 455.56% 224.44% 228.89% 111.11% 100.00%
P/EPS 12.11 9.03 14.56 7.25 14.06 6.50 5.16 76.33%
  QoQ % 34.11% -37.98% 100.83% -48.44% 116.31% 25.97% -
  Horiz. % 234.69% 175.00% 282.17% 140.50% 272.48% 125.97% 100.00%
EY 8.26 11.08 6.87 13.80 7.11 15.37 19.38 -43.28%
  QoQ % -25.45% 61.28% -50.22% 94.09% -53.74% -20.69% -
  Horiz. % 42.62% 57.17% 35.45% 71.21% 36.69% 79.31% 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 0.85 0.00 0.96 0.84 0.53 0.38 0.52 38.64%
  QoQ % 0.00% 0.00% 14.29% 58.49% 39.47% -26.92% -
  Horiz. % 163.46% 0.00% 184.62% 161.54% 101.92% 73.08% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS