Highlights

[NEXGRAM] QoQ TTM Result on 2014-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     -0.22%    YoY -     87.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 134,374 138,173 99,213 101,322 102,072 106,404 97,575 23.85%
  QoQ % -2.75% 39.27% -2.08% -0.73% -4.07% 9.05% -
  Horiz. % 137.71% 141.61% 101.68% 103.84% 104.61% 109.05% 100.00%
PBT 14,167 18,319 15,841 16,037 15,451 7,003 6,675 65.38%
  QoQ % -22.66% 15.64% -1.22% 3.79% 120.63% 4.91% -
  Horiz. % 212.24% 274.44% 237.32% 240.25% 231.48% 104.91% 100.00%
Tax -5,117 -1,289 -1,292 -1,291 -1,291 -35 -29 3,075.85%
  QoQ % -296.97% 0.23% -0.08% 0.00% -3,588.57% -20.69% -
  Horiz. % 17,644.83% 4,444.83% 4,455.17% 4,451.72% 4,451.72% 120.69% 100.00%
NP 9,050 17,030 14,549 14,746 14,160 6,968 6,646 22.92%
  QoQ % -46.86% 17.05% -1.34% 4.14% 103.21% 4.85% -
  Horiz. % 136.17% 256.24% 218.91% 221.88% 213.06% 104.85% 100.00%
NP to SH 6,944 14,086 12,865 14,246 14,278 7,789 7,544 -5.39%
  QoQ % -50.70% 9.49% -9.69% -0.22% 83.31% 3.25% -
  Horiz. % 92.05% 186.72% 170.53% 188.84% 189.26% 103.25% 100.00%
Tax Rate 36.12 % 7.04 % 8.16 % 8.05 % 8.36 % 0.50 % 0.43 % 1,833.65%
  QoQ % 413.07% -13.73% 1.37% -3.71% 1,572.00% 16.28% -
  Horiz. % 8,400.00% 1,637.21% 1,897.67% 1,872.09% 1,944.19% 116.28% 100.00%
Total Cost 125,324 121,143 84,664 86,576 87,912 99,436 90,929 23.92%
  QoQ % 3.45% 43.09% -2.21% -1.52% -11.59% 9.36% -
  Horiz. % 137.83% 133.23% 93.11% 95.21% 96.68% 109.36% 100.00%
Net Worth 198,937 201,604 0 215,489 122,766 207,976 128,305 34.07%
  QoQ % -1.32% 0.00% 0.00% 75.53% -40.97% 62.09% -
  Horiz. % 155.05% 157.13% 0.00% 167.95% 95.68% 162.09% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 198,937 201,604 0 215,489 122,766 207,976 128,305 34.07%
  QoQ % -1.32% 0.00% 0.00% 75.53% -40.97% 62.09% -
  Horiz. % 155.05% 157.13% 0.00% 167.95% 95.68% 162.09% 100.00%
NOSH 1,485,714 1,483,478 1,658,888 1,658,888 940,736 842,692 654,285 73.02%
  QoQ % 0.15% -10.57% 0.00% 76.34% 11.63% 28.80% -
  Horiz. % 227.07% 226.73% 253.54% 253.54% 143.78% 128.80% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 6.73 % 12.33 % 14.66 % 14.55 % 13.87 % 6.55 % 6.81 % -0.79%
  QoQ % -45.42% -15.89% 0.76% 4.90% 111.76% -3.82% -
  Horiz. % 98.83% 181.06% 215.27% 213.66% 203.67% 96.18% 100.00%
ROE 3.49 % 6.99 % - % 6.61 % 11.63 % 3.75 % 5.88 % -29.44%
  QoQ % -50.07% 0.00% 0.00% -43.16% 210.13% -36.22% -
  Horiz. % 59.35% 118.88% 0.00% 112.41% 197.79% 63.78% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 9.04 9.31 5.98 6.11 10.85 12.63 14.91 -28.43%
  QoQ % -2.90% 55.69% -2.13% -43.69% -14.09% -15.29% -
  Horiz. % 60.63% 62.44% 40.11% 40.98% 72.77% 84.71% 100.00%
EPS 0.47 0.95 0.78 0.86 1.52 0.92 1.15 -45.02%
  QoQ % -50.53% 21.79% -9.30% -43.42% 65.22% -20.00% -
  Horiz. % 40.87% 82.61% 67.83% 74.78% 132.17% 80.00% 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 0.1339 0.1359 0.0000 0.1299 0.1305 0.2468 0.1961 -22.51%
  QoQ % -1.47% 0.00% 0.00% -0.46% -47.12% 25.85% -
  Horiz. % 68.28% 69.30% 0.00% 66.24% 66.55% 125.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 4.90 5.04 3.62 3.70 3.72 3.88 3.56 23.81%
  QoQ % -2.78% 39.23% -2.16% -0.54% -4.12% 8.99% -
  Horiz. % 137.64% 141.57% 101.69% 103.93% 104.49% 108.99% 100.00%
EPS 0.25 0.51 0.47 0.52 0.52 0.28 0.28 -7.30%
  QoQ % -50.98% 8.51% -9.62% 0.00% 85.71% 0.00% -
  Horiz. % 89.29% 182.14% 167.86% 185.71% 185.71% 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 0.0726 0.0735 0.0000 0.0786 0.0448 0.0759 0.0468 34.11%
  QoQ % -1.22% 0.00% 0.00% 75.45% -40.97% 62.18% -
  Horiz. % 155.13% 157.05% 0.00% 167.95% 95.73% 162.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.1150 0.0750 0.1150 0.1200 0.1200 0.0800 0.0900 -
P/RPS 1.27 0.81 1.92 1.96 1.11 0.63 0.60 65.08%
  QoQ % 56.79% -57.81% -2.04% 76.58% 76.19% 5.00% -
  Horiz. % 211.67% 135.00% 320.00% 326.67% 185.00% 105.00% 100.00%
P/EPS 24.61 7.90 14.83 13.97 7.91 8.66 7.81 115.39%
  QoQ % 211.52% -46.73% 6.16% 76.61% -8.66% 10.88% -
  Horiz. % 315.11% 101.15% 189.88% 178.87% 101.28% 110.88% 100.00%
EY 4.06 12.66 6.74 7.16 12.65 11.55 12.81 -53.61%
  QoQ % -67.93% 87.83% -5.87% -43.40% 9.52% -9.84% -
  Horiz. % 31.69% 98.83% 52.62% 55.89% 98.75% 90.16% 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 0.86 0.55 0.00 0.92 0.92 0.32 0.46 51.94%
  QoQ % 56.36% 0.00% 0.00% 0.00% 187.50% -30.43% -
  Horiz. % 186.96% 119.57% 0.00% 200.00% 200.00% 69.57% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 -
Price 0.1000 0.1150 0.0700 0.1250 0.1100 0.1300 0.0750 -
P/RPS 1.11 1.23 1.17 2.05 1.01 1.03 0.50 70.43%
  QoQ % -9.76% 5.13% -42.93% 102.97% -1.94% 106.00% -
  Horiz. % 222.00% 246.00% 234.00% 410.00% 202.00% 206.00% 100.00%
P/EPS 21.40 12.11 9.03 14.56 7.25 14.06 6.50 121.79%
  QoQ % 76.71% 34.11% -37.98% 100.83% -48.44% 116.31% -
  Horiz. % 329.23% 186.31% 138.92% 224.00% 111.54% 216.31% 100.00%
EY 4.67 8.26 11.08 6.87 13.80 7.11 15.37 -54.90%
  QoQ % -43.46% -25.45% 61.28% -50.22% 94.09% -53.74% -
  Horiz. % 30.38% 53.74% 72.09% 44.70% 89.79% 46.26% 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 0.75 0.85 0.00 0.96 0.84 0.53 0.38 57.54%
  QoQ % -11.76% 0.00% 0.00% 14.29% 58.49% 39.47% -
  Horiz. % 197.37% 223.68% 0.00% 252.63% 221.05% 139.47% 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
 
 

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!
PARTNERS & BROKERS