Highlights

[NEXGRAM] QoQ TTM Result on 2015-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     79.10%    YoY -     -31.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 79,298 96,596 101,330 142,945 136,913 134,374 138,173 -30.96%
  QoQ % -17.91% -4.67% -29.11% 4.41% 1.89% -2.75% -
  Horiz. % 57.39% 69.91% 73.34% 103.45% 99.09% 97.25% 100.00%
PBT 10,527 24,029 34,162 14,705 11,733 14,167 18,319 -30.90%
  QoQ % -56.19% -29.66% 132.32% 25.33% -17.18% -22.66% -
  Horiz. % 57.46% 131.17% 186.48% 80.27% 64.05% 77.34% 100.00%
Tax 162 -166 -5,280 -5,124 -5,124 -5,117 -1,289 -
  QoQ % 197.59% 96.86% -3.04% 0.00% -0.14% -296.97% -
  Horiz. % -12.57% 12.88% 409.62% 397.52% 397.52% 396.97% 100.00%
NP 10,689 23,863 28,882 9,581 6,609 9,050 17,030 -26.71%
  QoQ % -55.21% -17.38% 201.45% 44.97% -26.97% -46.86% -
  Horiz. % 62.77% 140.12% 169.59% 56.26% 38.81% 53.14% 100.00%
NP to SH 11,488 23,725 29,446 8,844 4,938 6,944 14,086 -12.72%
  QoQ % -51.58% -19.43% 232.95% 79.10% -28.89% -50.70% -
  Horiz. % 81.56% 168.43% 209.04% 62.79% 35.06% 49.30% 100.00%
Tax Rate -1.54 % 0.69 % 15.46 % 34.85 % 43.67 % 36.12 % 7.04 % -
  QoQ % -323.19% -95.54% -55.64% -20.20% 20.90% 413.07% -
  Horiz. % -21.88% 9.80% 219.60% 495.03% 620.31% 513.07% 100.00%
Total Cost 68,609 72,733 72,448 133,364 130,304 125,324 121,143 -31.57%
  QoQ % -5.67% 0.39% -45.68% 2.35% 3.97% 3.45% -
  Horiz. % 56.63% 60.04% 59.80% 110.09% 107.56% 103.45% 100.00%
Net Worth 21,706,200 225,828 232,321 253,435 226,745 198,937 201,604 2,169.66%
  QoQ % 9,511.80% -2.79% -8.33% 11.77% 13.98% -1.32% -
  Horiz. % 10,766.71% 112.02% 115.24% 125.71% 112.47% 98.68% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 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
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 21,706,200 225,828 232,321 253,435 226,745 198,937 201,604 2,169.66%
  QoQ % 9,511.80% -2.79% -8.33% 11.77% 13.98% -1.32% -
  Horiz. % 10,766.71% 112.02% 115.24% 125.71% 112.47% 98.68% 100.00%
NOSH 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 16.29%
  QoQ % 1.22% -1.29% 0.26% 8.58% 15.10% 0.15% -
  Horiz. % 125.38% 123.86% 125.49% 125.16% 115.27% 100.15% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 13.48 % 24.70 % 28.50 % 6.70 % 4.83 % 6.73 % 12.33 % 6.13%
  QoQ % -45.43% -13.33% 325.37% 38.72% -28.23% -45.42% -
  Horiz. % 109.33% 200.32% 231.14% 54.34% 39.17% 54.58% 100.00%
ROE 0.05 % 10.51 % 12.67 % 3.49 % 2.18 % 3.49 % 6.99 % -96.30%
  QoQ % -99.52% -17.05% 263.04% 60.09% -37.54% -50.07% -
  Horiz. % 0.72% 150.36% 181.26% 49.93% 31.19% 49.93% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 4.26 5.26 5.44 7.70 8.01 9.04 9.31 -40.65%
  QoQ % -19.01% -3.31% -29.35% -3.87% -11.39% -2.90% -
  Horiz. % 45.76% 56.50% 58.43% 82.71% 86.04% 97.10% 100.00%
EPS 0.62 1.29 1.58 0.48 0.29 0.47 0.95 -24.78%
  QoQ % -51.94% -18.35% 229.17% 65.52% -38.30% -50.53% -
  Horiz. % 65.26% 135.79% 166.32% 50.53% 30.53% 49.47% 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 11.6700 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 1,851.70%
  QoQ % 9,395.52% -1.52% -8.57% 2.94% -0.97% -1.47% -
  Horiz. % 8,587.20% 90.43% 91.83% 100.44% 97.57% 98.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 2.89 3.52 3.70 5.21 4.99 4.90 5.04 -31.00%
  QoQ % -17.90% -4.86% -28.98% 4.41% 1.84% -2.78% -
  Horiz. % 57.34% 69.84% 73.41% 103.37% 99.01% 97.22% 100.00%
EPS 0.42 0.87 1.07 0.32 0.18 0.25 0.51 -12.15%
  QoQ % -51.72% -18.69% 234.38% 77.78% -28.00% -50.98% -
  Horiz. % 82.35% 170.59% 209.80% 62.75% 35.29% 49.02% 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 7.9185 0.0824 0.0848 0.0925 0.0827 0.0726 0.0735 2,170.61%
  QoQ % 9,509.83% -2.83% -8.32% 11.85% 13.91% -1.22% -
  Horiz. % 10,773.47% 112.11% 115.37% 125.85% 112.52% 98.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.0500 0.0550 0.0650 0.0750 0.0950 0.1150 0.0750 -
P/RPS 1.17 1.05 1.19 0.97 1.19 1.27 0.81 27.81%
  QoQ % 11.43% -11.76% 22.68% -18.49% -6.30% 56.79% -
  Horiz. % 144.44% 129.63% 146.91% 119.75% 146.91% 156.79% 100.00%
P/EPS 8.10 4.26 4.11 15.75 32.90 24.61 7.90 1.68%
  QoQ % 90.14% 3.65% -73.90% -52.13% 33.69% 211.52% -
  Horiz. % 102.53% 53.92% 52.03% 199.37% 416.46% 311.52% 100.00%
EY 12.35 23.48 24.34 6.35 3.04 4.06 12.66 -1.64%
  QoQ % -47.40% -3.53% 283.31% 108.88% -25.12% -67.93% -
  Horiz. % 97.55% 185.47% 192.26% 50.16% 24.01% 32.07% 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 0.45 0.52 0.55 0.72 0.86 0.55 -
  QoQ % 0.00% -13.46% -5.45% -23.61% -16.28% 56.36% -
  Horiz. % 0.00% 81.82% 94.55% 100.00% 130.91% 156.36% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 -
Price 0.0450 0.0550 0.0600 0.0950 0.0700 0.1000 0.1150 -
P/RPS 1.06 1.05 1.10 1.23 0.87 1.11 1.23 -9.45%
  QoQ % 0.95% -4.55% -10.57% 41.38% -21.62% -9.76% -
  Horiz. % 86.18% 85.37% 89.43% 100.00% 70.73% 90.24% 100.00%
P/EPS 7.29 4.26 3.79 19.94 24.24 21.40 12.11 -28.73%
  QoQ % 71.13% 12.40% -80.99% -17.74% 13.27% 76.71% -
  Horiz. % 60.20% 35.18% 31.30% 164.66% 200.17% 176.71% 100.00%
EY 13.73 23.48 26.36 5.01 4.13 4.67 8.26 40.37%
  QoQ % -41.52% -10.93% 426.15% 21.31% -11.56% -43.46% -
  Horiz. % 166.22% 284.26% 319.13% 60.65% 50.00% 56.54% 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 0.45 0.48 0.70 0.53 0.75 0.85 -
  QoQ % 0.00% -6.25% -31.43% 32.08% -29.33% -11.76% -
  Horiz. % 0.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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