Highlights

[NEXGRAM] QoQ TTM Result on 2013-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 26-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     -0.88%    YoY -     19.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 101,322 102,072 106,404 97,575 88,049 79,677 68,684 29.68%
  QoQ % -0.73% -4.07% 9.05% 10.82% 10.51% 16.01% -
  Horiz. % 147.52% 148.61% 154.92% 142.06% 128.19% 116.01% 100.00%
PBT 16,037 15,451 7,003 6,675 6,621 6,592 5,818 96.96%
  QoQ % 3.79% 120.63% 4.91% 0.82% 0.44% 13.30% -
  Horiz. % 275.64% 265.57% 120.37% 114.73% 113.80% 113.30% 100.00%
Tax -1,291 -1,291 -35 -29 84 -6 125 -
  QoQ % 0.00% -3,588.57% -20.69% -134.52% 1,500.00% -104.80% -
  Horiz. % -1,032.80% -1,032.80% -28.00% -23.20% 67.20% -4.80% 100.00%
NP 14,746 14,160 6,968 6,646 6,705 6,586 5,943 83.58%
  QoQ % 4.14% 103.21% 4.85% -0.88% 1.81% 10.82% -
  Horiz. % 248.12% 238.26% 117.25% 111.83% 112.82% 110.82% 100.00%
NP to SH 14,246 14,278 7,789 7,544 7,611 7,357 6,076 76.76%
  QoQ % -0.22% 83.31% 3.25% -0.88% 3.45% 21.08% -
  Horiz. % 234.46% 234.99% 128.19% 124.16% 125.26% 121.08% 100.00%
Tax Rate 8.05 % 8.36 % 0.50 % 0.43 % -1.27 % 0.09 % -2.15 % -
  QoQ % -3.71% 1,572.00% 16.28% 133.86% -1,511.11% 104.19% -
  Horiz. % -374.42% -388.84% -23.26% -20.00% 59.07% -4.19% 100.00%
Total Cost 86,576 87,912 99,436 90,929 81,344 73,091 62,741 24.02%
  QoQ % -1.52% -11.59% 9.36% 11.78% 11.29% 16.50% -
  Horiz. % 137.99% 140.12% 158.49% 144.93% 129.65% 116.50% 100.00%
Net Worth 215,489 122,766 207,976 128,305 75,325 75,445 82,753 89.61%
  QoQ % 75.53% -40.97% 62.09% 70.33% -0.16% -8.83% -
  Horiz. % 260.40% 148.35% 251.32% 155.05% 91.02% 91.17% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 215,489 122,766 207,976 128,305 75,325 75,445 82,753 89.61%
  QoQ % 75.53% -40.97% 62.09% 70.33% -0.16% -8.83% -
  Horiz. % 260.40% 148.35% 251.32% 155.05% 91.02% 91.17% 100.00%
NOSH 1,658,888 940,736 842,692 654,285 462,121 458,076 486,499 127.06%
  QoQ % 76.34% 11.63% 28.80% 41.58% 0.88% -5.84% -
  Horiz. % 340.98% 193.37% 173.22% 134.49% 94.99% 94.16% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 14.55 % 13.87 % 6.55 % 6.81 % 7.62 % 8.27 % 8.65 % 41.57%
  QoQ % 4.90% 111.76% -3.82% -10.63% -7.86% -4.39% -
  Horiz. % 168.21% 160.35% 75.72% 78.73% 88.09% 95.61% 100.00%
ROE 6.61 % 11.63 % 3.75 % 5.88 % 10.10 % 9.75 % 7.34 % -6.76%
  QoQ % -43.16% 210.13% -36.22% -41.78% 3.59% 32.83% -
  Horiz. % 90.05% 158.45% 51.09% 80.11% 137.60% 132.83% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 6.11 10.85 12.63 14.91 19.05 17.39 14.12 -42.88%
  QoQ % -43.69% -14.09% -15.29% -21.73% 9.55% 23.16% -
  Horiz. % 43.27% 76.84% 89.45% 105.59% 134.92% 123.16% 100.00%
EPS 0.86 1.52 0.92 1.15 1.65 1.61 1.25 -22.12%
  QoQ % -43.42% 65.22% -20.00% -30.30% 2.48% 28.80% -
  Horiz. % 68.80% 121.60% 73.60% 92.00% 132.00% 128.80% 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 0.1299 0.1305 0.2468 0.1961 0.1630 0.1647 0.1701 -16.49%
  QoQ % -0.46% -47.12% 25.85% 20.31% -1.03% -3.17% -
  Horiz. % 76.37% 76.72% 145.09% 115.29% 95.83% 96.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 2.29 2.31 2.41 2.21 1.99 1.80 1.56 29.25%
  QoQ % -0.87% -4.15% 9.05% 11.06% 10.56% 15.38% -
  Horiz. % 146.79% 148.08% 154.49% 141.67% 127.56% 115.38% 100.00%
EPS 0.32 0.32 0.18 0.17 0.17 0.17 0.14 73.78%
  QoQ % 0.00% 77.78% 5.88% 0.00% 0.00% 21.43% -
  Horiz. % 228.57% 228.57% 128.57% 121.43% 121.43% 121.43% 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 0.0488 0.0278 0.0471 0.0291 0.0171 0.0171 0.0187 89.88%
  QoQ % 75.54% -40.98% 61.86% 70.18% 0.00% -8.56% -
  Horiz. % 260.96% 148.66% 251.87% 155.61% 91.44% 91.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.1200 0.1200 0.0800 0.0900 0.0850 0.0850 0.0950 -
P/RPS 1.96 1.11 0.63 0.60 0.45 0.49 0.67 104.95%
  QoQ % 76.58% 76.19% 5.00% 33.33% -8.16% -26.87% -
  Horiz. % 292.54% 165.67% 94.03% 89.55% 67.16% 73.13% 100.00%
P/EPS 13.97 7.91 8.66 7.81 5.16 5.29 7.61 50.09%
  QoQ % 76.61% -8.66% 10.88% 51.36% -2.46% -30.49% -
  Horiz. % 183.57% 103.94% 113.80% 102.63% 67.81% 69.51% 100.00%
EY 7.16 12.65 11.55 12.81 19.38 18.89 13.15 -33.39%
  QoQ % -43.40% 9.52% -9.84% -33.90% 2.59% 43.65% -
  Horiz. % 54.45% 96.20% 87.83% 97.41% 147.38% 143.65% 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 0.92 0.92 0.32 0.46 0.52 0.52 0.56 39.36%
  QoQ % 0.00% 187.50% -30.43% -11.54% 0.00% -7.14% -
  Horiz. % 164.29% 164.29% 57.14% 82.14% 92.86% 92.86% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 -
Price 0.1250 0.1100 0.1300 0.0750 0.0850 0.0850 0.0850 -
P/RPS 2.05 1.01 1.03 0.50 0.45 0.49 0.60 127.36%
  QoQ % 102.97% -1.94% 106.00% 11.11% -8.16% -18.33% -
  Horiz. % 341.67% 168.33% 171.67% 83.33% 75.00% 81.67% 100.00%
P/EPS 14.56 7.25 14.06 6.50 5.16 5.29 6.81 66.19%
  QoQ % 100.83% -48.44% 116.31% 25.97% -2.46% -22.32% -
  Horiz. % 213.80% 106.46% 206.46% 95.45% 75.77% 77.68% 100.00%
EY 6.87 13.80 7.11 15.37 19.38 18.89 14.69 -39.83%
  QoQ % -50.22% 94.09% -53.74% -20.69% 2.59% 28.59% -
  Horiz. % 46.77% 93.94% 48.40% 104.63% 131.93% 128.59% 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 0.96 0.84 0.53 0.38 0.52 0.52 0.50 54.66%
  QoQ % 14.29% 58.49% 39.47% -26.92% 0.00% 4.00% -
  Horiz. % 192.00% 168.00% 106.00% 76.00% 104.00% 104.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS