Highlights

[NEXGRAM] QoQ TTM Result on 2015-07-31 [#0]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
31-Jul-2015
Profit Trend QoQ -     -28.89%    YoY -     -65.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 96,596 101,330 142,945 136,913 134,374 138,173 99,213 -1.77%
  QoQ % -4.67% -29.11% 4.41% 1.89% -2.75% 39.27% -
  Horiz. % 97.36% 102.13% 144.08% 138.00% 135.44% 139.27% 100.00%
PBT 24,029 34,162 14,705 11,733 14,167 18,319 15,841 32.05%
  QoQ % -29.66% 132.32% 25.33% -17.18% -22.66% 15.64% -
  Horiz. % 151.69% 215.66% 92.83% 74.07% 89.43% 115.64% 100.00%
Tax -166 -5,280 -5,124 -5,124 -5,117 -1,289 -1,292 -74.57%
  QoQ % 96.86% -3.04% 0.00% -0.14% -296.97% 0.23% -
  Horiz. % 12.85% 408.67% 396.59% 396.59% 396.05% 99.77% 100.00%
NP 23,863 28,882 9,581 6,609 9,050 17,030 14,549 39.12%
  QoQ % -17.38% 201.45% 44.97% -26.97% -46.86% 17.05% -
  Horiz. % 164.02% 198.52% 65.85% 45.43% 62.20% 117.05% 100.00%
NP to SH 23,725 29,446 8,844 4,938 6,944 14,086 12,865 50.44%
  QoQ % -19.43% 232.95% 79.10% -28.89% -50.70% 9.49% -
  Horiz. % 184.42% 228.88% 68.74% 38.38% 53.98% 109.49% 100.00%
Tax Rate 0.69 % 15.46 % 34.85 % 43.67 % 36.12 % 7.04 % 8.16 % -80.76%
  QoQ % -95.54% -55.64% -20.20% 20.90% 413.07% -13.73% -
  Horiz. % 8.46% 189.46% 427.08% 535.17% 442.65% 86.27% 100.00%
Total Cost 72,733 72,448 133,364 130,304 125,324 121,143 84,664 -9.64%
  QoQ % 0.39% -45.68% 2.35% 3.97% 3.45% 43.09% -
  Horiz. % 85.91% 85.57% 157.52% 153.91% 148.03% 143.09% 100.00%
Net Worth 225,828 232,321 253,435 226,745 198,937 201,604 0 -
  QoQ % -2.79% -8.33% 11.77% 13.98% -1.32% 0.00% -
  Horiz. % 112.02% 115.24% 125.71% 112.47% 98.68% 100.00% -
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 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
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 225,828 232,321 253,435 226,745 198,937 201,604 0 -
  QoQ % -2.79% -8.33% 11.77% 13.98% -1.32% 0.00% -
  Horiz. % 112.02% 115.24% 125.71% 112.47% 98.68% 100.00% -
NOSH 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 7.06%
  QoQ % -1.29% 0.26% 8.58% 15.10% 0.15% -10.57% -
  Horiz. % 110.77% 112.22% 111.92% 103.08% 89.56% 89.43% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 24.70 % 28.50 % 6.70 % 4.83 % 6.73 % 12.33 % 14.66 % 41.64%
  QoQ % -13.33% 325.37% 38.72% -28.23% -45.42% -15.89% -
  Horiz. % 168.49% 194.41% 45.70% 32.95% 45.91% 84.11% 100.00%
ROE 10.51 % 12.67 % 3.49 % 2.18 % 3.49 % 6.99 % - % -
  QoQ % -17.05% 263.04% 60.09% -37.54% -50.07% 0.00% -
  Horiz. % 150.36% 181.26% 49.93% 31.19% 49.93% 100.00% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 5.26 5.44 7.70 8.01 9.04 9.31 5.98 -8.20%
  QoQ % -3.31% -29.35% -3.87% -11.39% -2.90% 55.69% -
  Horiz. % 87.96% 90.97% 128.76% 133.95% 151.17% 155.69% 100.00%
EPS 1.29 1.58 0.48 0.29 0.47 0.95 0.78 39.89%
  QoQ % -18.35% 229.17% 65.52% -38.30% -50.53% 21.79% -
  Horiz. % 165.38% 202.56% 61.54% 37.18% 60.26% 121.79% 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 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 0.0000 -
  QoQ % -1.52% -8.57% 2.94% -0.97% -1.47% 0.00% -
  Horiz. % 90.43% 91.83% 100.44% 97.57% 98.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.52 3.70 5.21 4.99 4.90 5.04 3.62 -1.85%
  QoQ % -4.86% -28.98% 4.41% 1.84% -2.78% 39.23% -
  Horiz. % 97.24% 102.21% 143.92% 137.85% 135.36% 139.23% 100.00%
EPS 0.87 1.07 0.32 0.18 0.25 0.51 0.47 50.81%
  QoQ % -18.69% 234.38% 77.78% -28.00% -50.98% 8.51% -
  Horiz. % 185.11% 227.66% 68.09% 38.30% 53.19% 108.51% 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 0.0824 0.0848 0.0925 0.0827 0.0726 0.0735 0.0000 -
  QoQ % -2.83% -8.32% 11.85% 13.91% -1.22% 0.00% -
  Horiz. % 112.11% 115.37% 125.85% 112.52% 98.78% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.0550 0.0650 0.0750 0.0950 0.1150 0.0750 0.1150 -
P/RPS 1.05 1.19 0.97 1.19 1.27 0.81 1.92 -33.15%
  QoQ % -11.76% 22.68% -18.49% -6.30% 56.79% -57.81% -
  Horiz. % 54.69% 61.98% 50.52% 61.98% 66.15% 42.19% 100.00%
P/EPS 4.26 4.11 15.75 32.90 24.61 7.90 14.83 -56.50%
  QoQ % 3.65% -73.90% -52.13% 33.69% 211.52% -46.73% -
  Horiz. % 28.73% 27.71% 106.20% 221.85% 165.95% 53.27% 100.00%
EY 23.48 24.34 6.35 3.04 4.06 12.66 6.74 129.98%
  QoQ % -3.53% 283.31% 108.88% -25.12% -67.93% 87.83% -
  Horiz. % 348.37% 361.13% 94.21% 45.10% 60.24% 187.83% 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 0.45 0.52 0.55 0.72 0.86 0.55 0.00 -
  QoQ % -13.46% -5.45% -23.61% -16.28% 56.36% 0.00% -
  Horiz. % 81.82% 94.55% 100.00% 130.91% 156.36% 100.00% -
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 -
Price 0.0550 0.0600 0.0950 0.0700 0.1000 0.1150 0.0700 -
P/RPS 1.05 1.10 1.23 0.87 1.11 1.23 1.17 -6.97%
  QoQ % -4.55% -10.57% 41.38% -21.62% -9.76% 5.13% -
  Horiz. % 89.74% 94.02% 105.13% 74.36% 94.87% 105.13% 100.00%
P/EPS 4.26 3.79 19.94 24.24 21.40 12.11 9.03 -39.43%
  QoQ % 12.40% -80.99% -17.74% 13.27% 76.71% 34.11% -
  Horiz. % 47.18% 41.97% 220.82% 268.44% 236.99% 134.11% 100.00%
EY 23.48 26.36 5.01 4.13 4.67 8.26 11.08 65.06%
  QoQ % -10.93% 426.15% 21.31% -11.56% -43.46% -25.45% -
  Horiz. % 211.91% 237.91% 45.22% 37.27% 42.15% 74.55% 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 0.45 0.48 0.70 0.53 0.75 0.85 0.00 -
  QoQ % -6.25% -31.43% 32.08% -29.33% -11.76% 0.00% -
  Horiz. % 52.94% 56.47% 82.35% 62.35% 88.24% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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