Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2014-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     17.01%    YoY -     9.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 46,136 105,378 154,660 106,528 70,890 63,178 73,657 -7.21%
  YoY % -56.22% -31.86% 45.18% 50.27% 12.21% -14.23% -
  Horiz. % 62.64% 143.07% 209.97% 144.63% 96.24% 85.77% 100.00%
PBT -12,834 26,213 10,592 6,768 6,221 7,658 1,033 -
  YoY % -148.96% 147.48% 56.50% 8.79% -18.77% 641.16% -
  Horiz. % -1,242.06% 2,536.79% 1,025.03% 654.97% 602.06% 741.16% 100.00%
Tax -53 -180 -4 -8 32 -133 -25 12.65%
  YoY % 70.37% -4,400.00% 50.00% -125.00% 124.00% -426.32% -
  Horiz. % 210.53% 710.54% 15.79% 31.58% -126.32% 526.32% 100.00%
NP -12,888 26,033 10,588 6,760 6,253 7,525 1,008 -
  YoY % -149.51% 145.88% 56.63% 8.10% -16.90% 646.56% -
  Horiz. % -1,278.57% 2,582.68% 1,050.40% 670.63% 620.37% 746.56% 100.00%
NP to SH -11,686 25,881 6,530 6,786 6,210 7,525 762 -
  YoY % -145.15% 296.31% -3.77% 9.27% -17.47% 886.71% -
  Horiz. % -1,532.34% 3,393.60% 856.29% 889.86% 814.34% 986.71% 100.00%
Tax Rate - % 0.69 % 0.04 % 0.12 % -0.51 % 1.74 % 2.45 % -
  YoY % 0.00% 1,625.00% -66.67% 123.53% -129.31% -28.98% -
  Horiz. % 0.00% 28.16% 1.63% 4.90% -20.82% 71.02% 100.00%
Total Cost 59,024 79,345 144,072 99,768 64,637 55,653 72,649 -3.27%
  YoY % -25.61% -44.93% 44.41% 54.35% 16.14% -23.39% -
  Horiz. % 81.25% 109.22% 198.31% 137.33% 88.97% 76.61% 100.00%
Net Worth 208,234 229,590 195,775 184,737 100,294 71,877 63,900 20.81%
  YoY % -9.30% 17.27% 5.98% 84.19% 39.53% 12.48% -
  Horiz. % 325.87% 359.29% 306.38% 289.10% 156.95% 112.48% 100.00%
Dividend
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 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
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 208,234 229,590 195,775 184,737 100,294 71,877 63,900 20.81%
  YoY % -9.30% 17.27% 5.98% 84.19% 39.53% 12.48% -
  Horiz. % 325.87% 359.29% 306.38% 289.10% 156.95% 112.48% 100.00%
NOSH 1,865,896 1,868,110 1,440,588 748,529 589,620 414,999 408,571 27.51%
  YoY % -0.12% 29.68% 92.46% 26.95% 42.08% 1.57% -
  Horiz. % 456.69% 457.23% 352.59% 183.21% 144.31% 101.57% 100.00%
Ratio Analysis
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -27.93 % 24.70 % 6.85 % 6.35 % 8.82 % 11.91 % 1.37 % -
  YoY % -213.08% 260.58% 7.87% -28.00% -25.94% 769.34% -
  Horiz. % -2,038.69% 1,802.92% 500.00% 463.50% 643.80% 869.34% 100.00%
ROE -5.61 % 11.27 % 3.34 % 3.67 % 6.19 % 10.47 % 1.19 % -
  YoY % -149.78% 237.43% -8.99% -40.71% -40.88% 779.83% -
  Horiz. % -471.43% 947.06% 280.67% 308.40% 520.17% 879.83% 100.00%
Per Share
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 2.47 5.64 10.74 14.23 12.02 15.22 18.03 -27.25%
  YoY % -56.21% -47.49% -24.53% 18.39% -21.02% -15.59% -
  Horiz. % 13.70% 31.28% 59.57% 78.92% 66.67% 84.41% 100.00%
EPS -0.63 1.39 0.45 0.91 1.05 1.81 0.19 -
  YoY % -145.32% 208.89% -50.55% -13.33% -41.99% 852.63% -
  Horiz. % -331.58% 731.58% 236.84% 478.95% 552.63% 952.63% 100.00%
DPS 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. % - - - - - - -
NAPS 0.1116 0.1229 0.1359 0.2468 0.1701 0.1732 0.1564 -5.26%
  YoY % -9.19% -9.57% -44.94% 45.09% -1.79% 10.74% -
  Horiz. % 71.36% 78.58% 86.89% 157.80% 108.76% 110.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 1.68 3.84 5.64 3.89 2.59 2.30 2.69 -7.26%
  YoY % -56.25% -31.91% 44.99% 50.19% 12.61% -14.50% -
  Horiz. % 62.45% 142.75% 209.67% 144.61% 96.28% 85.50% 100.00%
EPS -0.43 0.94 0.24 0.25 0.23 0.27 0.03 -
  YoY % -145.74% 291.67% -4.00% 8.70% -14.81% 800.00% -
  Horiz. % -1,433.33% 3,133.33% 800.00% 833.33% 766.67% 900.00% 100.00%
DPS 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. % - - - - - - -
NAPS 0.0760 0.0838 0.0714 0.0674 0.0366 0.0262 0.0233 20.83%
  YoY % -9.31% 17.37% 5.93% 84.15% 39.69% 12.45% -
  Horiz. % 326.18% 359.66% 306.44% 289.27% 157.08% 112.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.0450 0.0550 0.0750 0.0800 0.0950 0.1000 0.0500 -
P/RPS 1.82 0.98 0.70 0.56 0.79 0.66 0.28 34.92%
  YoY % 85.71% 40.00% 25.00% -29.11% 19.70% 135.71% -
  Horiz. % 650.00% 350.00% 250.00% 200.00% 282.14% 235.71% 100.00%
P/EPS -7.18 3.97 16.54 8.82 9.02 5.51 26.79 -
  YoY % -280.86% -76.00% 87.53% -2.22% 63.70% -79.43% -
  Horiz. % -26.80% 14.82% 61.74% 32.92% 33.67% 20.57% 100.00%
EY -13.92 25.19 6.04 11.33 11.09 18.13 3.73 -
  YoY % -155.26% 317.05% -46.69% 2.16% -38.83% 386.06% -
  Horiz. % -373.19% 675.34% 161.93% 303.75% 297.32% 486.06% 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 0.45 0.55 0.32 0.56 0.58 0.32 3.64%
  YoY % -11.11% -18.18% 71.88% -42.86% -3.45% 81.25% -
  Horiz. % 125.00% 140.62% 171.88% 100.00% 175.00% 181.25% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 -
Price 0.0450 0.0550 0.1150 0.1300 0.0850 0.1000 0.0500 -
P/RPS 1.82 0.98 1.07 0.91 0.71 0.66 0.28 34.92%
  YoY % 85.71% -8.41% 17.58% 28.17% 7.58% 135.71% -
  Horiz. % 650.00% 350.00% 382.14% 325.00% 253.57% 235.71% 100.00%
P/EPS -7.18 3.97 25.37 14.34 8.07 5.51 26.79 -
  YoY % -280.86% -84.35% 76.92% 77.70% 46.46% -79.43% -
  Horiz. % -26.80% 14.82% 94.70% 53.53% 30.12% 20.57% 100.00%
EY -13.92 25.19 3.94 6.97 12.39 18.13 3.73 -
  YoY % -155.26% 539.34% -43.47% -43.74% -31.66% 386.06% -
  Horiz. % -373.19% 675.34% 105.63% 186.86% 332.17% 486.06% 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 0.45 0.85 0.53 0.50 0.58 0.32 3.64%
  YoY % -11.11% -47.06% 60.38% 6.00% -13.79% 81.25% -
  Horiz. % 125.00% 140.62% 265.63% 165.62% 156.25% 181.25% 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
 
 

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