Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2015-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 24-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     229.61%    YoY -     -3.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 32,392 34,602 96,597 115,995 79,896 53,168 47,384 -5.91%
  YoY % -6.39% -64.18% -16.72% 45.18% 50.27% 12.21% -
  Horiz. % 68.36% 73.02% 203.86% 244.80% 168.61% 112.21% 100.00%
PBT -16,465 -9,626 24,029 7,944 5,076 4,666 5,744 -
  YoY % -71.05% -140.06% 202.48% 56.50% 8.79% -18.77% -
  Horiz. % -286.65% -167.58% 418.33% 138.30% 88.37% 81.23% 100.00%
Tax 7,239 -40 -165 -3 -6 24 -100 -
  YoY % 18,197.50% 75.76% -5,400.00% 50.00% -125.00% 124.00% -
  Horiz. % -7,239.00% 40.00% 165.00% 3.00% 6.00% -24.00% 100.00%
NP -9,226 -9,666 23,864 7,941 5,070 4,690 5,644 -
  YoY % 4.55% -140.50% 200.52% 56.63% 8.10% -16.90% -
  Horiz. % -163.47% -171.26% 422.82% 140.70% 89.83% 83.10% 100.00%
NP to SH -9,244 -8,765 23,725 4,898 5,090 4,658 5,644 -
  YoY % -5.46% -136.94% 384.38% -3.77% 9.27% -17.47% -
  Horiz. % -163.78% -155.30% 420.36% 86.78% 90.18% 82.53% 100.00%
Tax Rate - % - % 0.69 % 0.04 % 0.12 % -0.51 % 1.74 % -
  YoY % 0.00% 0.00% 1,625.00% -66.67% 123.53% -129.31% -
  Horiz. % 0.00% 0.00% 39.66% 2.30% 6.90% -29.31% 100.00%
Total Cost 41,618 44,268 72,733 108,054 74,826 48,478 41,740 -0.05%
  YoY % -5.99% -39.14% -32.69% 44.41% 54.35% 16.14% -
  Horiz. % 99.71% 106.06% 174.25% 258.87% 179.27% 116.14% 100.00%
Net Worth 187,522 208,234 229,590 195,775 184,737 100,294 71,877 16.58%
  YoY % -9.95% -9.30% 17.27% 5.98% 84.19% 39.53% -
  Horiz. % 260.89% 289.70% 319.42% 272.37% 257.01% 139.53% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 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
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 187,522 208,234 229,590 195,775 184,737 100,294 71,877 16.58%
  YoY % -9.95% -9.30% 17.27% 5.98% 84.19% 39.53% -
  Horiz. % 260.89% 289.70% 319.42% 272.37% 257.01% 139.53% 100.00%
NOSH 1,865,896 1,865,896 1,868,110 1,440,588 748,529 589,620 414,999 27.19%
  YoY % 0.00% -0.12% 29.68% 92.46% 26.95% 42.08% -
  Horiz. % 449.61% 449.61% 450.15% 347.13% 180.37% 142.08% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -28.48 % -27.93 % 24.70 % 6.85 % 6.35 % 8.82 % 11.91 % -
  YoY % -1.97% -213.08% 260.58% 7.87% -28.00% -25.94% -
  Horiz. % -239.13% -234.51% 207.39% 57.51% 53.32% 74.06% 100.00%
ROE -4.93 % -4.21 % 10.33 % 2.50 % 2.76 % 4.64 % 7.85 % -
  YoY % -17.10% -140.76% 313.20% -9.42% -40.52% -40.89% -
  Horiz. % -62.80% -53.63% 131.59% 31.85% 35.16% 59.11% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 1.74 1.85 5.17 8.05 10.67 9.02 11.42 -26.00%
  YoY % -5.95% -64.22% -35.78% -24.55% 18.29% -21.02% -
  Horiz. % 15.24% 16.20% 45.27% 70.49% 93.43% 78.98% 100.00%
EPS -0.50 -0.47 1.27 0.34 0.68 0.79 1.36 -
  YoY % -6.38% -137.01% 273.53% -50.00% -13.92% -41.91% -
  Horiz. % -36.76% -34.56% 93.38% 25.00% 50.00% 58.09% 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 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 0.1732 -8.34%
  YoY % -9.95% -9.19% -9.57% -44.94% 45.09% -1.79% -
  Horiz. % 58.03% 64.43% 70.96% 78.46% 142.49% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 1.18 1.26 3.51 4.21 2.90 1.93 1.72 -5.85%
  YoY % -6.35% -64.10% -16.63% 45.17% 50.26% 12.21% -
  Horiz. % 68.60% 73.26% 204.07% 244.77% 168.60% 112.21% 100.00%
EPS -0.34 -0.32 0.86 0.18 0.18 0.17 0.20 -
  YoY % -6.25% -137.21% 377.78% 0.00% 5.88% -15.00% -
  Horiz. % -170.00% -160.00% 430.00% 90.00% 90.00% 85.00% 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 0.0681 0.0756 0.0834 0.0711 0.0671 0.0364 0.0261 16.59%
  YoY % -9.92% -9.35% 17.30% 5.96% 84.34% 39.46% -
  Horiz. % 260.92% 289.66% 319.54% 272.41% 257.09% 139.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.0650 0.0450 0.0550 0.0750 0.0800 0.0950 0.1000 -
P/RPS 3.74 2.43 1.06 0.93 0.75 1.05 0.88 26.05%
  YoY % 53.91% 129.25% 13.98% 24.00% -28.57% 19.32% -
  Horiz. % 425.00% 276.14% 120.45% 105.68% 85.23% 119.32% 100.00%
P/EPS -13.12 -9.58 4.33 22.06 11.76 12.03 7.35 -
  YoY % -36.95% -321.25% -80.37% 87.59% -2.24% 63.67% -
  Horiz. % -178.50% -130.34% 58.91% 300.14% 160.00% 163.67% 100.00%
EY -7.62 -10.44 23.09 4.53 8.50 8.32 13.60 -
  YoY % 27.01% -145.21% 409.71% -46.71% 2.16% -38.82% -
  Horiz. % -56.03% -76.76% 169.78% 33.31% 62.50% 61.18% 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 0.65 0.40 0.45 0.55 0.32 0.56 0.58 1.84%
  YoY % 62.50% -11.11% -18.18% 71.88% -42.86% -3.45% -
  Horiz. % 112.07% 68.97% 77.59% 94.83% 55.17% 96.55% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 -
Price 0.0350 0.0450 0.0550 0.1150 0.1300 0.0850 0.1000 -
P/RPS 2.02 2.43 1.06 1.43 1.22 0.94 0.88 14.22%
  YoY % -16.87% 129.25% -25.87% 17.21% 29.79% 6.82% -
  Horiz. % 229.55% 276.14% 120.45% 162.50% 138.64% 106.82% 100.00%
P/EPS -7.06 -9.58 4.33 33.82 19.12 10.76 7.35 -
  YoY % 26.30% -321.25% -87.20% 76.88% 77.70% 46.39% -
  Horiz. % -96.05% -130.34% 58.91% 460.14% 260.14% 146.39% 100.00%
EY -14.15 -10.44 23.09 2.96 5.23 9.29 13.60 -
  YoY % -35.54% -145.21% 680.07% -43.40% -43.70% -31.69% -
  Horiz. % -104.04% -76.76% 169.78% 21.76% 38.46% 68.31% 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 0.35 0.40 0.45 0.85 0.53 0.50 0.58 -7.76%
  YoY % -12.50% -11.11% -47.06% 60.38% 6.00% -13.79% -
  Horiz. % 60.34% 68.97% 77.59% 146.55% 91.38% 86.21% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS