Highlights

[NEXGRAM] QoQ TTM 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 -     3.25%    YoY -     28.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 99,213 101,322 102,072 106,404 97,575 88,049 79,677 15.70%
  QoQ % -2.08% -0.73% -4.07% 9.05% 10.82% 10.51% -
  Horiz. % 124.52% 127.17% 128.11% 133.54% 122.46% 110.51% 100.00%
PBT 15,841 16,037 15,451 7,003 6,675 6,621 6,592 79.12%
  QoQ % -1.22% 3.79% 120.63% 4.91% 0.82% 0.44% -
  Horiz. % 240.31% 243.28% 234.39% 106.23% 101.26% 100.44% 100.00%
Tax -1,292 -1,291 -1,291 -35 -29 84 -6 3,457.61%
  QoQ % -0.08% 0.00% -3,588.57% -20.69% -134.52% 1,500.00% -
  Horiz. % 21,533.33% 21,516.67% 21,516.67% 583.33% 483.33% -1,400.00% 100.00%
NP 14,549 14,746 14,160 6,968 6,646 6,705 6,586 69.37%
  QoQ % -1.34% 4.14% 103.21% 4.85% -0.88% 1.81% -
  Horiz. % 220.91% 223.90% 215.00% 105.80% 100.91% 101.81% 100.00%
NP to SH 12,865 14,246 14,278 7,789 7,544 7,611 7,357 45.00%
  QoQ % -9.69% -0.22% 83.31% 3.25% -0.88% 3.45% -
  Horiz. % 174.87% 193.64% 194.07% 105.87% 102.54% 103.45% 100.00%
Tax Rate 8.16 % 8.05 % 8.36 % 0.50 % 0.43 % -1.27 % 0.09 % 1,901.70%
  QoQ % 1.37% -3.71% 1,572.00% 16.28% 133.86% -1,511.11% -
  Horiz. % 9,066.67% 8,944.44% 9,288.89% 555.56% 477.78% -1,411.11% 100.00%
Total Cost 84,664 86,576 87,912 99,436 90,929 81,344 73,091 10.27%
  QoQ % -2.21% -1.52% -11.59% 9.36% 11.78% 11.29% -
  Horiz. % 115.83% 118.45% 120.28% 136.04% 124.41% 111.29% 100.00%
Net Worth 0 215,489 122,766 207,976 128,305 75,325 75,445 -
  QoQ % 0.00% 75.53% -40.97% 62.09% 70.33% -0.16% -
  Horiz. % 0.00% 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 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 0 215,489 122,766 207,976 128,305 75,325 75,445 -
  QoQ % 0.00% 75.53% -40.97% 62.09% 70.33% -0.16% -
  Horiz. % 0.00% 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 14.66 % 14.55 % 13.87 % 6.55 % 6.81 % 7.62 % 8.27 % 46.32%
  QoQ % 0.76% 4.90% 111.76% -3.82% -10.63% -7.86% -
  Horiz. % 177.27% 175.94% 167.71% 79.20% 82.35% 92.14% 100.00%
ROE - % 6.61 % 11.63 % 3.75 % 5.88 % 10.10 % 9.75 % -
  QoQ % 0.00% -43.16% 210.13% -36.22% -41.78% 3.59% -
  Horiz. % 0.00% 67.79% 119.28% 38.46% 60.31% 103.59% 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 5.98 6.11 10.85 12.63 14.91 19.05 17.39 -50.82%
  QoQ % -2.13% -43.69% -14.09% -15.29% -21.73% 9.55% -
  Horiz. % 34.39% 35.14% 62.39% 72.63% 85.74% 109.55% 100.00%
EPS 0.78 0.86 1.52 0.92 1.15 1.65 1.61 -38.23%
  QoQ % -9.30% -43.42% 65.22% -20.00% -30.30% 2.48% -
  Horiz. % 48.45% 53.42% 94.41% 57.14% 71.43% 102.48% 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 0.0000 0.1299 0.1305 0.2468 0.1961 0.1630 0.1647 -
  QoQ % 0.00% -0.46% -47.12% 25.85% 20.31% -1.03% -
  Horiz. % 0.00% 78.87% 79.23% 149.85% 119.06% 98.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 3.62 3.70 3.72 3.88 3.56 3.21 2.91 15.62%
  QoQ % -2.16% -0.54% -4.12% 8.99% 10.90% 10.31% -
  Horiz. % 124.40% 127.15% 127.84% 133.33% 122.34% 110.31% 100.00%
EPS 0.47 0.52 0.52 0.28 0.28 0.28 0.27 44.56%
  QoQ % -9.62% 0.00% 85.71% 0.00% 0.00% 3.70% -
  Horiz. % 174.07% 192.59% 192.59% 103.70% 103.70% 103.70% 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 0.0000 0.0786 0.0448 0.0759 0.0468 0.0275 0.0275 -
  QoQ % 0.00% 75.45% -40.97% 62.18% 70.18% 0.00% -
  Horiz. % 0.00% 285.82% 162.91% 276.00% 170.18% 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 1.92 1.96 1.11 0.63 0.60 0.45 0.49 147.93%
  QoQ % -2.04% 76.58% 76.19% 5.00% 33.33% -8.16% -
  Horiz. % 391.84% 400.00% 226.53% 128.57% 122.45% 91.84% 100.00%
P/EPS 14.83 13.97 7.91 8.66 7.81 5.16 5.29 98.45%
  QoQ % 6.16% 76.61% -8.66% 10.88% 51.36% -2.46% -
  Horiz. % 280.34% 264.08% 149.53% 163.71% 147.64% 97.54% 100.00%
EY 6.74 7.16 12.65 11.55 12.81 19.38 18.89 -49.60%
  QoQ % -5.87% -43.40% 9.52% -9.84% -33.90% 2.59% -
  Horiz. % 35.68% 37.90% 66.97% 61.14% 67.81% 102.59% 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 0.00 0.92 0.92 0.32 0.46 0.52 0.52 -
  QoQ % 0.00% 0.00% 187.50% -30.43% -11.54% 0.00% -
  Horiz. % 0.00% 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 1.17 2.05 1.01 1.03 0.50 0.45 0.49 78.36%
  QoQ % -42.93% 102.97% -1.94% 106.00% 11.11% -8.16% -
  Horiz. % 238.78% 418.37% 206.12% 210.20% 102.04% 91.84% 100.00%
P/EPS 9.03 14.56 7.25 14.06 6.50 5.16 5.29 42.69%
  QoQ % -37.98% 100.83% -48.44% 116.31% 25.97% -2.46% -
  Horiz. % 170.70% 275.24% 137.05% 265.78% 122.87% 97.54% 100.00%
EY 11.08 6.87 13.80 7.11 15.37 19.38 18.89 -29.86%
  QoQ % 61.28% -50.22% 94.09% -53.74% -20.69% 2.59% -
  Horiz. % 58.66% 36.37% 73.05% 37.64% 81.37% 102.59% 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 0.00 0.96 0.84 0.53 0.38 0.52 0.52 -
  QoQ % 0.00% 14.29% 58.49% 39.47% -26.92% 0.00% -
  Horiz. % 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
2. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
3. Vivocom March Super Bull Run !!! Covid Trader
4. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
5. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
6. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
7. Vivocom March SuperBull Run !!! Covid Trader
8. Supermax: My last sermon - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS