Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2014-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     -57.43%    YoY -     -2.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 46,604 42,324 53,728 96,916 99,916 66,428 57,932 -2.95%
  YoY % 10.11% -21.23% -44.56% -3.00% 50.41% 14.67% -
  Horiz. % 80.45% 73.06% 92.74% 167.29% 172.47% 114.67% 100.00%
PBT -2,496 -9,536 -9,028 8,040 5,696 5,580 13,488 -
  YoY % 73.83% -5.63% -212.29% 41.15% 2.08% -58.63% -
  Horiz. % -18.51% -70.70% -66.93% 59.61% 42.23% 41.37% 100.00%
Tax 148 184 152 0 0 -360 0 -
  YoY % -19.57% 21.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -41.11% -51.11% -42.22% -0.00% -0.00% 100.00% -
NP -2,348 -9,352 -8,876 8,040 5,696 5,220 13,488 -
  YoY % 74.89% -5.36% -210.40% 41.15% 9.12% -61.30% -
  Horiz. % -17.41% -69.34% -65.81% 59.61% 42.23% 38.70% 100.00%
NP to SH -3,852 -11,588 -9,204 5,972 6,100 5,220 13,488 -
  YoY % 66.76% -25.90% -254.12% -2.10% 16.86% -61.30% -
  Horiz. % -28.56% -85.91% -68.24% 44.28% 45.23% 38.70% 100.00%
Tax Rate - % - % - % - % - % 6.45 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 48,952 51,676 62,604 88,876 94,220 61,208 44,444 1.34%
  YoY % -5.27% -17.46% -29.56% -5.67% 53.93% 37.72% -
  Horiz. % 110.14% 116.27% 140.86% 199.97% 212.00% 137.72% 100.00%
Net Worth 14,928,214 19,405,318 214,204 215,489 88,776 104,897 74,494 107.57%
  YoY % -23.07% 8,959.23% -0.60% 142.73% -15.37% 40.81% -
  Horiz. % 20,039.33% 26,049.30% 287.54% 289.27% 119.17% 140.81% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 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
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 14,928,214 19,405,318 214,204 215,489 88,776 104,897 74,494 107.57%
  YoY % -23.07% 8,959.23% -0.60% 142.73% -15.37% 40.81% -
  Horiz. % 20,039.33% 26,049.30% 287.54% 289.27% 119.17% 140.81% 100.00%
NOSH 1,926,221 1,865,896 1,865,896 1,658,888 544,642 621,428 443,684 22.42%
  YoY % 3.23% 0.00% 12.48% 204.58% -12.36% 40.06% -
  Horiz. % 434.14% 420.55% 420.55% 373.89% 122.75% 140.06% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -5.04 % -22.10 % -16.52 % 8.30 % 5.70 % 7.86 % 23.28 % -
  YoY % 77.19% -33.78% -299.04% 45.61% -27.48% -66.24% -
  Horiz. % -21.65% -94.93% -70.96% 35.65% 24.48% 33.76% 100.00%
ROE -0.03 % -0.06 % -4.30 % 2.77 % 6.87 % 4.98 % 18.11 % -
  YoY % 50.00% 98.60% -255.23% -59.68% 37.95% -72.50% -
  Horiz. % -0.17% -0.33% -23.74% 15.30% 37.93% 27.50% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.42 2.27 2.88 5.84 18.35 10.69 13.06 -20.73%
  YoY % 6.61% -21.18% -50.68% -68.17% 71.66% -18.15% -
  Horiz. % 18.53% 17.38% 22.05% 44.72% 140.51% 81.85% 100.00%
EPS -0.20 -0.64 -0.48 0.36 1.12 0.84 3.04 -
  YoY % 68.75% -33.33% -233.33% -67.86% 33.33% -72.37% -
  Horiz. % -6.58% -21.05% -15.79% 11.84% 36.84% 27.63% 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 7.7500 10.4000 0.1148 0.1299 0.1630 0.1688 0.1679 69.56%
  YoY % -25.48% 8,959.23% -11.62% -20.31% -3.44% 0.54% -
  Horiz. % 4,615.84% 6,194.16% 68.37% 77.37% 97.08% 100.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,834,204
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 1.64 1.49 1.90 3.42 3.53 2.34 2.04 -2.96%
  YoY % 10.07% -21.58% -44.44% -3.12% 50.85% 14.71% -
  Horiz. % 80.39% 73.04% 93.14% 167.65% 173.04% 114.71% 100.00%
EPS -0.14 -0.41 -0.32 0.21 0.22 0.18 0.48 -
  YoY % 65.85% -28.13% -252.38% -4.55% 22.22% -62.50% -
  Horiz. % -29.17% -85.42% -66.67% 43.75% 45.83% 37.50% 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 5.2672 6.8468 0.0756 0.0760 0.0313 0.0370 0.0263 107.56%
  YoY % -23.07% 8,956.61% -0.53% 142.81% -15.41% 40.68% -
  Horiz. % 20,027.38% 26,033.46% 287.45% 288.97% 119.01% 140.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.0200 0.0350 0.0450 0.1200 0.0850 0.1000 0.0500 -
P/RPS 0.83 1.54 1.56 2.05 0.46 0.94 0.38 11.37%
  YoY % -46.10% -1.28% -23.90% 345.65% -51.06% 147.37% -
  Horiz. % 218.42% 405.26% 410.53% 539.47% 121.05% 247.37% 100.00%
P/EPS -10.00 -5.64 -9.12 33.33 7.59 11.90 1.64 -
  YoY % -77.30% 38.16% -127.36% 339.13% -36.22% 625.61% -
  Horiz. % -609.76% -343.90% -556.10% 2,032.32% 462.80% 725.61% 100.00%
EY -10.00 -17.74 -10.96 3.00 13.18 8.40 60.80 -
  YoY % 43.63% -61.86% -465.33% -77.24% 56.90% -86.18% -
  Horiz. % -16.45% -29.18% -18.03% 4.93% 21.68% 13.82% 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 0.39 0.92 0.52 0.59 0.30 -
  YoY % 0.00% 0.00% -57.61% 76.92% -11.86% 96.67% -
  Horiz. % 0.00% 0.00% 130.00% 306.67% 173.33% 196.67% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 -
Price 0.0200 0.0350 0.0450 0.1250 0.0850 0.0900 0.0400 -
P/RPS 0.83 1.54 1.56 2.14 0.46 0.84 0.31 14.53%
  YoY % -46.10% -1.28% -27.10% 365.22% -45.24% 170.97% -
  Horiz. % 267.74% 496.77% 503.23% 690.32% 148.39% 270.97% 100.00%
P/EPS -10.00 -5.64 -9.12 34.72 7.59 10.71 1.32 -
  YoY % -77.30% 38.16% -126.27% 357.44% -29.13% 711.36% -
  Horiz. % -757.58% -427.27% -690.91% 2,630.30% 575.00% 811.36% 100.00%
EY -10.00 -17.74 -10.96 2.88 13.18 9.33 76.00 -
  YoY % 43.63% -61.86% -480.56% -78.15% 41.26% -87.72% -
  Horiz. % -13.16% -23.34% -14.42% 3.79% 17.34% 12.28% 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 0.39 0.96 0.52 0.53 0.24 -
  YoY % 0.00% 0.00% -59.38% 84.62% -1.89% 120.83% -
  Horiz. % 0.00% 0.00% 162.50% 400.00% 216.67% 220.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
3. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
4. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
5. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
6. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
7. Calvin replies to CynicalCyan, THE INVESTMENT APPROACH OF CALVIN TAN
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS