Highlights

[NEXGRAM] YoY Annual (Unaudited) Result on 2014-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend YoY -     90.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 53,162 0 135,340 102,050 79,677 62,901 72,311 -4.80%
  YoY % 0.00% 0.00% 32.62% 28.08% 26.67% -13.01% -
  Horiz. % 73.52% 0.00% 187.16% 141.13% 110.19% 86.99% 100.00%
PBT -11,363 0 13,151 14,951 6,593 6,897 1,225 -
  YoY % 0.00% 0.00% -12.04% 126.77% -4.41% 463.02% -
  Horiz. % -927.59% 0.00% 1,073.55% 1,220.49% 538.20% 563.02% 100.00%
Tax -5,489 0 -4,173 -5 -6 0 -19 147.31%
  YoY % 0.00% 0.00% -83,360.00% 16.67% 0.00% 0.00% -
  Horiz. % 28,889.47% -0.00% 21,963.16% 26.32% 31.58% -0.00% 100.00%
NP -16,852 0 8,978 14,946 6,587 6,897 1,206 -
  YoY % 0.00% 0.00% -39.93% 126.90% -4.49% 471.89% -
  Horiz. % -1,397.35% 0.00% 744.44% 1,239.30% 546.19% 571.89% 100.00%
NP to SH -16,190 0 6,977 14,028 7,358 7,978 1,206 -
  YoY % 0.00% 0.00% -50.26% 90.65% -7.77% 561.53% -
  Horiz. % -1,342.45% 0.00% 578.52% 1,163.18% 610.12% 661.53% 100.00%
Tax Rate - % - % 31.73 % 0.03 % 0.09 % - % 1.55 % -
  YoY % 0.00% 0.00% 105,666.66% -66.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,047.10% 1.94% 5.81% 0.00% 100.00%
Total Cost 70,014 0 126,362 87,104 73,090 56,004 71,105 -0.25%
  YoY % 0.00% 0.00% 45.07% 19.17% 30.51% -21.24% -
  Horiz. % 98.47% 0.00% 177.71% 122.50% 102.79% 78.76% 100.00%
Net Worth 19,853,135 21,894,014 195,355 98,954 89,882 69,415 80,587 141.10%
  YoY % -9.32% 11,107.24% 97.42% 10.09% 29.48% -13.86% -
  Horiz. % 24,635.50% 27,168.00% 242.41% 122.79% 111.53% 86.14% 100.00%
Dividend
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 19,853,135 21,894,014 195,355 98,954 89,882 69,415 80,587 141.10%
  YoY % -9.32% 11,107.24% 97.42% 10.09% 29.48% -13.86% -
  Horiz. % 24,635.50% 27,168.00% 242.41% 122.79% 111.53% 86.14% 100.00%
NOSH 1,865,896 1,876,093 1,453,541 758,270 545,736 406,892 511,666 22.97%
  YoY % -0.54% 29.07% 91.69% 38.94% 34.12% -20.48% -
  Horiz. % 364.67% 366.66% 284.08% 148.20% 106.66% 79.52% 100.00%
Ratio Analysis
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -31.70 % - % 6.63 % 14.65 % 8.27 % 10.96 % 1.67 % -
  YoY % 0.00% 0.00% -54.74% 77.15% -24.54% 556.29% -
  Horiz. % -1,898.20% 0.00% 397.01% 877.25% 495.21% 656.29% 100.00%
ROE -0.08 % - % 3.57 % 14.18 % 8.19 % 11.49 % 1.50 % -
  YoY % 0.00% 0.00% -74.82% 73.14% -28.72% 666.00% -
  Horiz. % -5.33% 0.00% 238.00% 945.33% 546.00% 766.00% 100.00%
Per Share
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.85 - 9.31 13.46 14.60 15.46 14.13 -22.57%
  YoY % 0.00% 0.00% -30.83% -7.81% -5.56% 9.41% -
  Horiz. % 20.17% 0.00% 65.89% 95.26% 103.33% 109.41% 100.00%
EPS -0.87 0.00 0.48 1.85 1.27 1.89 0.26 -
  YoY % 0.00% 0.00% -74.05% 45.67% -32.80% 626.92% -
  Horiz. % -334.62% 0.00% 184.62% 711.54% 488.46% 726.92% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.6400 11.6700 0.1344 0.1305 0.1647 0.1706 0.1575 96.06%
  YoY % -8.83% 8,583.04% 2.99% -20.77% -3.46% 8.32% -
  Horiz. % 6,755.56% 7,409.52% 85.33% 82.86% 104.57% 108.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 1.94 - 4.94 3.72 2.91 2.29 2.64 -4.80%
  YoY % 0.00% 0.00% 32.80% 27.84% 27.07% -13.26% -
  Horiz. % 73.48% 0.00% 187.12% 140.91% 110.23% 86.74% 100.00%
EPS -0.59 0.00 0.25 0.51 0.27 0.29 0.04 -
  YoY % 0.00% 0.00% -50.98% 88.89% -6.90% 625.00% -
  Horiz. % -1,475.00% 0.00% 625.00% 1,275.00% 675.00% 725.00% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.2425 7.9870 0.0713 0.0361 0.0328 0.0253 0.0294 141.09%
  YoY % -9.32% 11,101.96% 97.51% 10.06% 29.64% -13.95% -
  Horiz. % 24,634.35% 27,166.67% 242.52% 122.79% 111.56% 86.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 31/07/17 29/07/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.0400 0.0500 0.1150 0.1200 0.0850 0.1000 0.0500 -
P/RPS 1.40 0.00 1.24 0.89 0.58 0.65 0.35 24.80%
  YoY % 0.00% 0.00% 39.33% 53.45% -10.77% 85.71% -
  Horiz. % 400.00% 0.00% 354.29% 254.29% 165.71% 185.71% 100.00%
P/EPS -4.61 0.00 23.96 6.49 6.30 5.10 21.21 -
  YoY % 0.00% 0.00% 269.18% 3.02% 23.53% -75.95% -
  Horiz. % -21.74% 0.00% 112.97% 30.60% 29.70% 24.05% 100.00%
EY -21.69 0.00 4.17 15.42 15.86 19.61 4.71 -
  YoY % 0.00% 0.00% -72.96% -2.77% -19.12% 316.35% -
  Horiz. % -460.51% 0.00% 88.54% 327.39% 336.73% 416.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.86 0.92 0.52 0.59 0.32 -
  YoY % 0.00% 0.00% -6.52% 76.92% -11.86% 84.37% -
  Horiz. % 0.00% 0.00% 268.75% 287.50% 162.50% 184.38% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 28/06/12 29/06/11 -
Price 0.0400 0.0450 0.1000 0.1100 0.0850 0.0900 0.0500 -
P/RPS 1.40 0.00 1.07 0.82 0.58 0.58 0.35 24.80%
  YoY % 0.00% 0.00% 30.49% 41.38% 0.00% 65.71% -
  Horiz. % 400.00% 0.00% 305.71% 234.29% 165.71% 165.71% 100.00%
P/EPS -4.61 0.00 20.83 5.95 6.30 4.59 21.21 -
  YoY % 0.00% 0.00% 250.08% -5.56% 37.25% -78.36% -
  Horiz. % -21.74% 0.00% 98.21% 28.05% 29.70% 21.64% 100.00%
EY -21.69 0.00 4.80 16.82 15.86 21.79 4.71 -
  YoY % 0.00% 0.00% -71.46% 6.05% -27.21% 362.63% -
  Horiz. % -460.51% 0.00% 101.91% 357.11% 336.73% 462.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.74 0.84 0.52 0.53 0.32 -
  YoY % 0.00% 0.00% -11.90% 61.54% -1.89% 65.62% -
  Horiz. % 0.00% 0.00% 231.25% 262.50% 162.50% 165.62% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

234  259  566  1439 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 JADI 0.14+0.015 
 SEALINK 0.31+0.025 
 AT 0.115+0.005 
 AIRASIA 0.995+0.035 
 ANZO 0.060.00 
 VELESTO 0.18-0.01 
 AAX 0.10+0.005 
 FINTEC 0.070.00 
 TAWIN 0.3750.00 
 DNEX 0.71-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS