Highlights

[NEXGRAM] YoY Annualized Quarter 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 QoQ -     106.70%    YoY -     90.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 45,638 53,162 0 102,050 79,677 62,901 72,311 -6.14%
  YoY % -14.15% 0.00% 0.00% 28.08% 26.67% -13.01% -
  Horiz. % 63.11% 73.52% 0.00% 141.13% 110.19% 86.99% 100.00%
PBT -57,581 -11,363 0 14,951 6,593 6,897 1,225 -
  YoY % -406.74% 0.00% 0.00% 126.77% -4.41% 463.02% -
  Horiz. % -4,700.49% -927.59% 0.00% 1,220.49% 538.20% 563.02% 100.00%
Tax -296 -5,489 0 -5 -6 0 -19 45.99%
  YoY % 94.61% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 1,557.89% 28,889.47% -0.00% 26.32% 31.58% -0.00% 100.00%
NP -57,877 -16,852 0 14,946 6,587 6,897 1,206 -
  YoY % -243.44% 0.00% 0.00% 126.90% -4.49% 471.89% -
  Horiz. % -4,799.09% -1,397.35% 0.00% 1,239.30% 546.19% 571.89% 100.00%
NP to SH -57,864 -16,190 0 14,028 7,358 7,978 1,206 -
  YoY % -257.41% 0.00% 0.00% 90.65% -7.77% 561.53% -
  Horiz. % -4,798.01% -1,342.45% 0.00% 1,163.18% 610.12% 661.53% 100.00%
Tax Rate - % - % - % 0.03 % 0.09 % - % 1.55 % -
  YoY % 0.00% 0.00% 0.00% -66.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1.94% 5.81% 0.00% 100.00%
Total Cost 103,515 70,014 0 87,104 73,090 56,004 71,105 5.31%
  YoY % 47.85% 0.00% 0.00% 19.17% 30.51% -21.24% -
  Horiz. % 145.58% 98.47% 0.00% 122.50% 102.79% 78.76% 100.00%
Net Worth 142,645 19,853,135 21,894,014 98,954 89,882 69,415 80,587 8.19%
  YoY % -99.28% -9.32% 22,025.39% 10.09% 29.48% -13.86% -
  Horiz. % 177.01% 24,635.50% 27,168.00% 122.79% 111.53% 86.14% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 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
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 142,645 19,853,135 21,894,014 98,954 89,882 69,415 80,587 8.19%
  YoY % -99.28% -9.32% 22,025.39% 10.09% 29.48% -13.86% -
  Horiz. % 177.01% 24,635.50% 27,168.00% 122.79% 111.53% 86.14% 100.00%
NOSH 1,896,876 1,865,896 1,876,093 758,270 545,736 406,892 511,666 19.79%
  YoY % 1.66% -0.54% 147.42% 38.94% 34.12% -20.48% -
  Horiz. % 370.73% 364.67% 366.66% 148.20% 106.66% 79.52% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -126.82 % -31.70 % - % 14.65 % 8.27 % 10.96 % 1.67 % -
  YoY % -300.06% 0.00% 0.00% 77.15% -24.54% 556.29% -
  Horiz. % -7,594.01% -1,898.20% 0.00% 877.25% 495.21% 656.29% 100.00%
ROE -40.57 % -0.08 % - % 14.18 % 8.19 % 11.49 % 1.50 % -
  YoY % -50,612.50% 0.00% 0.00% 73.14% -28.72% 666.00% -
  Horiz. % -2,704.67% -5.33% 0.00% 945.33% 546.00% 766.00% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.41 2.85 - 13.46 14.60 15.46 14.13 -21.63%
  YoY % -15.44% 0.00% 0.00% -7.81% -5.56% 9.41% -
  Horiz. % 17.06% 20.17% 0.00% 95.26% 103.33% 109.41% 100.00%
EPS -3.05 -0.87 0.00 1.85 1.27 1.89 0.26 -
  YoY % -250.57% 0.00% 0.00% 45.67% -32.80% 626.92% -
  Horiz. % -1,173.08% -334.62% 0.00% 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 0.0752 10.6400 11.6700 0.1305 0.1647 0.1706 0.1575 -9.68%
  YoY % -99.29% -8.83% 8,842.53% -20.77% -3.46% 8.32% -
  Horiz. % 47.75% 6,755.56% 7,409.52% 82.86% 104.57% 108.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 1.66 1.93 - 3.71 2.89 2.28 2.63 -6.14%
  YoY % -13.99% 0.00% 0.00% 28.37% 26.75% -13.31% -
  Horiz. % 63.12% 73.38% 0.00% 141.06% 109.89% 86.69% 100.00%
EPS -2.10 -0.59 0.00 0.51 0.27 0.29 0.04 -
  YoY % -255.93% 0.00% 0.00% 88.89% -6.90% 625.00% -
  Horiz. % -5,250.00% -1,475.00% 0.00% 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 0.0518 7.2083 7.9493 0.0359 0.0326 0.0252 0.0293 8.17%
  YoY % -99.28% -9.32% 22,042.89% 10.12% 29.37% -13.99% -
  Horiz. % 176.79% 24,601.71% 27,130.72% 122.53% 111.26% 86.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.0300 0.0400 0.0500 0.1200 0.0850 0.1000 0.0500 -
P/RPS 1.25 1.40 0.00 0.89 0.58 0.65 0.35 19.17%
  YoY % -10.71% 0.00% 0.00% 53.45% -10.77% 85.71% -
  Horiz. % 357.14% 400.00% 0.00% 254.29% 165.71% 185.71% 100.00%
P/EPS -0.98 -4.61 0.00 6.49 6.30 5.10 21.21 -
  YoY % 78.74% 0.00% 0.00% 3.02% 23.53% -75.95% -
  Horiz. % -4.62% -21.74% 0.00% 30.60% 29.70% 24.05% 100.00%
EY -101.68 -21.69 0.00 15.42 15.86 19.61 4.71 -
  YoY % -368.79% 0.00% 0.00% -2.77% -19.12% 316.35% -
  Horiz. % -2,158.81% -460.51% 0.00% 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 0.40 0.00 0.00 0.92 0.52 0.59 0.32 3.12%
  YoY % 0.00% 0.00% 0.00% 76.92% -11.86% 84.37% -
  Horiz. % 125.00% 0.00% 0.00% 287.50% 162.50% 184.38% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 -
Price 0.0250 0.0400 0.0450 0.1100 0.0850 0.0900 0.0500 -
P/RPS 1.04 1.40 0.00 0.82 0.58 0.58 0.35 16.19%
  YoY % -25.71% 0.00% 0.00% 41.38% 0.00% 65.71% -
  Horiz. % 297.14% 400.00% 0.00% 234.29% 165.71% 165.71% 100.00%
P/EPS -0.82 -4.61 0.00 5.95 6.30 4.59 21.21 -
  YoY % 82.21% 0.00% 0.00% -5.56% 37.25% -78.36% -
  Horiz. % -3.87% -21.74% 0.00% 28.05% 29.70% 21.64% 100.00%
EY -122.02 -21.69 0.00 16.82 15.86 21.79 4.71 -
  YoY % -462.56% 0.00% 0.00% 6.05% -27.21% 362.63% -
  Horiz. % -2,590.66% -460.51% 0.00% 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 0.33 0.00 0.00 0.84 0.52 0.53 0.32 0.42%
  YoY % 0.00% 0.00% 0.00% 61.54% -1.89% 65.62% -
  Horiz. % 103.13% 0.00% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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