Highlights

[NEXGRAM] YoY 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 -     48,842.86%    YoY -     55.73%
Quarter Report


View:


Show?  YoY % Horiz. %

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 11,472 11,511 13,644 66,792 27,832 19,003 18,029 -6.98%
  YoY % -0.34% -15.63% -79.57% 139.98% 46.46% 5.40% -
  Horiz. % 63.63% 63.85% 75.68% 370.47% 154.37% 105.40% 100.00%
PBT -10,224 -437 -3,910 4,680 2,202 1,874 2,107 -
  YoY % -2,239.59% 88.82% -183.55% 112.53% 17.50% -11.06% -
  Horiz. % -485.24% -20.74% -185.57% 222.12% 104.51% 88.94% 100.00%
Tax 7,193 -82 0 -3 -6 0 -90 -
  YoY % 8,871.95% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % -7,992.22% 91.11% -0.00% 3.33% 6.67% -0.00% 100.00%
NP -3,031 -519 -3,910 4,677 2,196 1,874 2,017 -
  YoY % -484.01% 86.73% -183.60% 112.98% 17.18% -7.09% -
  Horiz. % -150.27% -25.73% -193.85% 231.88% 108.87% 92.91% 100.00%
NP to SH -3,012 -277 -3,675 3,412 2,191 1,946 2,017 -
  YoY % -987.36% 92.46% -207.71% 55.73% 12.59% -3.52% -
  Horiz. % -149.33% -13.73% -182.20% 169.16% 108.63% 96.48% 100.00%
Tax Rate - % - % - % 0.06 % 0.27 % - % 4.27 % -
  YoY % 0.00% 0.00% 0.00% -77.78% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1.41% 6.32% 0.00% 100.00%
Total Cost 14,503 12,030 17,554 62,115 25,636 17,129 16,012 -1.57%
  YoY % 20.56% -31.47% -71.74% 142.30% 49.66% 6.98% -
  Horiz. % 90.58% 75.13% 109.63% 387.93% 160.10% 106.98% 100.00%
Net Worth 187,522 208,234 225,828 201,604 207,976 82,753 67,181 17.85%
  YoY % -9.95% -7.79% 12.02% -3.06% 151.32% 23.18% -
  Horiz. % 279.13% 309.96% 336.15% 300.09% 309.57% 123.18% 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 187,522 208,234 225,828 201,604 207,976 82,753 67,181 17.85%
  YoY % -9.95% -7.79% 12.02% -3.06% 151.32% 23.18% -
  Horiz. % 279.13% 309.96% 336.15% 300.09% 309.57% 123.18% 100.00%
NOSH 1,865,896 1,865,896 1,837,499 1,483,478 842,692 486,499 387,884 28.58%
  YoY % 0.00% 1.55% 23.86% 76.04% 73.22% 25.42% -
  Horiz. % 481.04% 481.04% 473.72% 382.45% 217.25% 125.42% 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 -26.42 % -4.51 % -28.66 % 7.00 % 7.89 % 9.86 % 11.19 % -
  YoY % -485.81% 84.26% -509.43% -11.28% -19.98% -11.89% -
  Horiz. % -236.10% -40.30% -256.12% 62.56% 70.51% 88.11% 100.00%
ROE -1.61 % -0.13 % -1.63 % 1.69 % 1.05 % 2.35 % 3.00 % -
  YoY % -1,138.46% 92.02% -196.45% 60.95% -55.32% -21.67% -
  Horiz. % -53.67% -4.33% -54.33% 56.33% 35.00% 78.33% 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 0.61 0.62 0.74 4.50 3.30 3.91 4.65 -27.75%
  YoY % -1.61% -16.22% -83.56% 36.36% -15.60% -15.91% -
  Horiz. % 13.12% 13.33% 15.91% 96.77% 70.97% 84.09% 100.00%
EPS -0.16 -0.01 -0.20 0.23 0.26 0.40 0.52 -
  YoY % -1,500.00% 95.00% -186.96% -11.54% -35.00% -23.08% -
  Horiz. % -30.77% -1.92% -38.46% 44.23% 50.00% 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 0.1005 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 - 2,071,204
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.55 0.56 0.66 3.22 1.34 0.92 0.87 -7.08%
  YoY % -1.79% -15.15% -79.50% 140.30% 45.65% 5.75% -
  Horiz. % 63.22% 64.37% 75.86% 370.11% 154.02% 105.75% 100.00%
EPS -0.15 -0.01 -0.18 0.16 0.11 0.09 0.10 -
  YoY % -1,400.00% 94.44% -212.50% 45.45% 22.22% -10.00% -
  Horiz. % -150.00% -10.00% -180.00% 160.00% 110.00% 90.00% 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 0.0905 0.1005 0.1090 0.0973 0.1004 0.0400 0.0324 17.86%
  YoY % -9.95% -7.80% 12.02% -3.09% 151.00% 23.46% -
  Horiz. % 279.32% 310.19% 336.42% 300.31% 309.88% 123.46% 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 10.57 7.29 0.01 1.67 2.42 2.43 2.15 29.03%
  YoY % 44.99% 72,800.00% -99.40% -30.99% -0.41% 13.02% -
  Horiz. % 491.63% 339.07% 0.47% 77.67% 112.56% 113.02% 100.00%
P/EPS -40.27 -303.12 -0.03 32.61 30.77 23.75 19.23 -
  YoY % 86.71% -1,010,300.00% -100.09% 5.98% 29.56% 23.50% -
  Horiz. % -209.41% -1,576.29% -0.16% 169.58% 160.01% 123.50% 100.00%
EY -2.48 -0.33 -3,636.15 3.07 3.25 4.21 5.20 -
  YoY % -651.52% 99.99% -118,541.37% -5.54% -22.80% -19.04% -
  Horiz. % -47.69% -6.35% -69,925.96% 59.04% 62.50% 80.96% 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 5.69 7.29 0.01 2.55 3.94 2.18 2.15 16.85%
  YoY % -21.95% 72,800.00% -99.61% -35.28% 80.73% 1.40% -
  Horiz. % 264.65% 339.07% 0.47% 118.60% 183.26% 101.40% 100.00%
P/EPS -21.68 -303.12 -0.03 50.00 50.00 21.25 19.23 -
  YoY % 92.85% -1,010,300.00% -100.06% 0.00% 135.29% 10.50% -
  Horiz. % -112.74% -1,576.29% -0.16% 260.01% 260.01% 110.50% 100.00%
EY -4.61 -0.33 -3,636.15 2.00 2.00 4.71 5.20 -
  YoY % -1,296.97% 99.99% -181,907.50% 0.00% -57.54% -9.42% -
  Horiz. % -88.65% -6.35% -69,925.96% 38.46% 38.46% 90.58% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Is Trump's economic team up for a trade war? Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers