Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2014-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -50.23%    YoY -     -48.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 46,182 0 115,552 98,408 104,126 68,332 58,710 -4.46%
  YoY % 0.00% 0.00% 17.42% -5.49% 52.38% 16.39% -
  Horiz. % 78.66% 0.00% 196.82% 167.62% 177.36% 116.39% 100.00%
PBT -18,380 0 7,602 6,528 5,748 5,584 7,274 -
  YoY % 0.00% 0.00% 16.45% 13.57% 2.94% -23.23% -
  Horiz. % -252.68% 0.00% 104.51% 89.74% 79.02% 76.77% 100.00%
Tax 86 0 -12 0 0 46 -20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 330.00% -
  Horiz. % -430.00% -0.00% 60.00% -0.00% -0.00% -230.00% 100.00%
NP -18,294 0 7,590 6,528 5,748 5,630 7,254 -
  YoY % 0.00% 0.00% 16.27% 13.57% 2.10% -22.39% -
  Horiz. % -252.19% 0.00% 104.63% 89.99% 79.24% 77.61% 100.00%
NP to SH -16,976 0 6,770 2,972 5,800 5,424 7,254 -
  YoY % 0.00% 0.00% 127.79% -48.76% 6.93% -25.23% -
  Horiz. % -234.02% 0.00% 93.33% 40.97% 79.96% 74.77% 100.00%
Tax Rate - % - % 0.16 % - % - % -0.82 % 0.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -403.70% -
  Horiz. % 0.00% 0.00% 59.26% 0.00% 0.00% -303.70% 100.00%
Total Cost 64,476 0 107,962 91,880 98,378 62,702 51,456 4.38%
  YoY % 0.00% 0.00% 17.50% -6.61% 56.90% 21.86% -
  Horiz. % 125.30% 0.00% 209.81% 178.56% 191.19% 121.86% 100.00%
Net Worth 209,353 232,620 256,695 102,455 129,247 77,177 73,014 22.18%
  YoY % -10.00% -9.38% 150.54% -20.73% 67.47% 5.70% -
  Horiz. % 286.73% 318.59% 351.57% 140.32% 177.02% 105.70% 100.00%
Dividend
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 209,353 232,620 256,695 102,455 129,247 77,177 73,014 22.18%
  YoY % -10.00% -9.38% 150.54% -20.73% 67.47% 5.70% -
  Horiz. % 286.73% 318.59% 351.57% 140.32% 177.02% 105.70% 100.00%
NOSH 1,865,896 1,863,945 1,880,555 782,105 659,090 459,661 431,785 32.10%
  YoY % 0.10% -0.88% 140.45% 18.66% 43.39% 6.46% -
  Horiz. % 432.13% 431.68% 435.53% 181.13% 152.64% 106.46% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -39.61 % - % 6.57 % 6.63 % 5.52 % 8.24 % 12.36 % -
  YoY % 0.00% 0.00% -0.90% 20.11% -33.01% -33.33% -
  Horiz. % -320.47% 0.00% 53.16% 53.64% 44.66% 66.67% 100.00%
ROE -8.11 % - % 2.64 % 2.90 % 4.49 % 7.03 % 9.93 % -
  YoY % 0.00% 0.00% -8.97% -35.41% -36.13% -29.20% -
  Horiz. % -81.67% 0.00% 26.59% 29.20% 45.22% 70.80% 100.00%
Per Share
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 2.48 - 6.14 12.58 15.80 14.87 13.60 -27.65%
  YoY % 0.00% 0.00% -51.19% -20.38% 6.25% 9.34% -
  Horiz. % 18.24% 0.00% 45.15% 92.50% 116.18% 109.34% 100.00%
EPS -0.90 0.00 0.36 0.38 0.88 1.18 1.68 -
  YoY % 0.00% 0.00% -5.26% -56.82% -25.42% -29.76% -
  Horiz. % -53.57% 0.00% 21.43% 22.62% 52.38% 70.24% 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 0.1122 0.1248 0.1365 0.1310 0.1961 0.1679 0.1691 -7.51%
  YoY % -10.10% -8.57% 4.20% -33.20% 16.80% -0.71% -
  Horiz. % 66.35% 73.80% 80.72% 77.47% 115.97% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 1.68 - 4.22 3.59 3.80 2.49 2.14 -4.50%
  YoY % 0.00% 0.00% 17.55% -5.53% 52.61% 16.36% -
  Horiz. % 78.50% 0.00% 197.20% 167.76% 177.57% 116.36% 100.00%
EPS -0.62 0.00 0.25 0.11 0.21 0.20 0.26 -
  YoY % 0.00% 0.00% 127.27% -47.62% 5.00% -23.08% -
  Horiz. % -238.46% 0.00% 96.15% 42.31% 80.77% 76.92% 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 0.0764 0.0849 0.0936 0.0374 0.0471 0.0282 0.0266 22.22%
  YoY % -10.01% -9.29% 150.27% -20.59% 67.02% 6.02% -
  Horiz. % 287.22% 319.17% 351.88% 140.60% 177.07% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/01/17 29/01/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.0350 0.0650 0.0750 0.1150 0.0900 0.1200 0.0500 -
P/RPS 1.41 0.00 1.22 0.91 0.57 0.81 0.37 28.98%
  YoY % 0.00% 0.00% 34.07% 59.65% -29.63% 118.92% -
  Horiz. % 381.08% 0.00% 329.73% 245.95% 154.05% 218.92% 100.00%
P/EPS -3.85 0.00 20.83 30.26 10.23 10.17 2.98 -
  YoY % 0.00% 0.00% -31.16% 195.80% 0.59% 241.28% -
  Horiz. % -129.19% 0.00% 698.99% 1,015.44% 343.29% 341.28% 100.00%
EY -25.99 0.00 4.80 3.30 9.78 9.83 33.60 -
  YoY % 0.00% 0.00% 45.45% -66.26% -0.51% -70.74% -
  Horiz. % -77.35% 0.00% 14.29% 9.82% 29.11% 29.26% 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 0.31 0.52 0.55 0.88 0.46 0.71 0.30 0.63%
  YoY % -40.38% -5.45% -37.50% 91.30% -35.21% 136.67% -
  Horiz. % 103.33% 173.33% 183.33% 293.33% 153.33% 236.67% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/03/17 29/03/16 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 -
Price 0.0550 0.0600 0.0950 0.0700 0.0750 0.1000 0.0600 -
P/RPS 2.22 0.00 1.55 0.56 0.47 0.67 0.44 36.05%
  YoY % 0.00% 0.00% 176.79% 19.15% -29.85% 52.27% -
  Horiz. % 504.55% 0.00% 352.27% 127.27% 106.82% 152.27% 100.00%
P/EPS -6.05 0.00 26.39 18.42 8.52 8.47 3.57 -
  YoY % 0.00% 0.00% 43.27% 116.20% 0.59% 137.25% -
  Horiz. % -169.47% 0.00% 739.22% 515.97% 238.66% 237.25% 100.00%
EY -16.54 0.00 3.79 5.43 11.73 11.80 28.00 -
  YoY % 0.00% 0.00% -30.20% -53.71% -0.59% -57.86% -
  Horiz. % -59.07% 0.00% 13.54% 19.39% 41.89% 42.14% 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 0.49 0.48 0.70 0.53 0.38 0.60 0.35 6.61%
  YoY % 2.08% -31.43% 32.08% 39.47% -36.67% 71.43% -
  Horiz. % 140.00% 137.14% 200.00% 151.43% 108.57% 171.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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!

TOP ARTICLES

1. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
2. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
6. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
8. Vivocom March SuperBull Run !!! Covid Trader
PARTNERS & BROKERS