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 - 2,834,204
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 4.74 4.88 3.50 3.57 3.60 3.75 3.44 23.90%
  QoQ % -2.87% 39.43% -1.96% -0.83% -4.00% 9.01% -
  Horiz. % 137.79% 141.86% 101.74% 103.78% 104.65% 109.01% 100.00%
EPS 0.25 0.50 0.45 0.50 0.50 0.27 0.27 -5.01%
  QoQ % -50.00% 11.11% -10.00% 0.00% 85.19% 0.00% -
  Horiz. % 92.59% 185.19% 166.67% 185.19% 185.19% 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 0.0702 0.0711 0.0000 0.0760 0.0433 0.0734 0.0453 34.02%
  QoQ % -1.27% 0.00% 0.00% 75.52% -41.01% 62.03% -
  Horiz. % 154.97% 156.95% 0.00% 167.77% 95.58% 162.03% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
3. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
4. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
5. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
6. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
7. Calvin replies to CynicalCyan, THE INVESTMENT APPROACH OF CALVIN TAN
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS