Highlights

[NEXGRAM] YoY 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 -     -83.29%    YoY -     -2.10%
Quarter Report


View:


Show?  YoY % Horiz. %

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 11,651 10,581 13,432 24,229 24,979 16,607 14,483 -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 -624 -2,384 -2,257 2,010 1,424 1,395 3,372 -
  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 37 46 38 0 0 -90 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 -587 -2,338 -2,219 2,010 1,424 1,305 3,372 -
  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 -963 -2,897 -2,301 1,493 1,525 1,305 3,372 -
  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 12,238 12,919 15,651 22,219 23,555 15,302 11,111 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 75,325 104,897 74,494 107.57%
  YoY % -23.07% 8,959.23% -0.60% 186.08% -28.19% 40.81% -
  Horiz. % 20,039.33% 26,049.30% 287.54% 289.27% 101.12% 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 75,325 104,897 74,494 107.57%
  YoY % -23.07% 8,959.23% -0.60% 186.08% -28.19% 40.81% -
  Horiz. % 20,039.33% 26,049.30% 287.54% 289.27% 101.12% 140.81% 100.00%
NOSH 1,926,221 1,865,896 1,865,896 1,658,888 462,121 621,428 443,684 22.42%
  YoY % 3.23% 0.00% 12.48% 258.97% -25.64% 40.06% -
  Horiz. % 434.14% 420.55% 420.55% 373.89% 104.16% 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 -0.01 % -0.01 % -1.07 % 0.69 % 2.02 % 1.24 % 4.53 % -
  YoY % 0.00% 99.07% -255.07% -65.84% 62.90% -72.63% -
  Horiz. % -0.22% -0.22% -23.62% 15.23% 44.59% 27.37% 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 0.60 0.57 0.72 1.46 5.41 2.67 3.26 -20.80%
  YoY % 5.26% -20.83% -50.68% -73.01% 102.62% -18.10% -
  Horiz. % 18.40% 17.48% 22.09% 44.79% 165.95% 81.90% 100.00%
EPS -0.05 -0.16 -0.12 0.09 0.33 0.21 0.76 -
  YoY % 68.75% -33.33% -233.33% -72.73% 57.14% -72.37% -
  Horiz. % -6.58% -21.05% -15.79% 11.84% 43.42% 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 - 2,754,204
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 0.42 0.38 0.49 0.88 0.91 0.60 0.53 -3.15%
  YoY % 10.53% -22.45% -44.32% -3.30% 51.67% 13.21% -
  Horiz. % 79.25% 71.70% 92.45% 166.04% 171.70% 113.21% 100.00%
EPS -0.03 -0.11 -0.08 0.05 0.06 0.05 0.12 -
  YoY % 72.73% -37.50% -260.00% -16.67% 20.00% -58.33% -
  Horiz. % -25.00% -91.67% -66.67% 41.67% 50.00% 41.67% 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 5.4202 7.0457 0.0778 0.0782 0.0273 0.0381 0.0270 107.62%
  YoY % -23.07% 8,956.17% -0.51% 186.45% -28.35% 41.11% -
  Horiz. % 20,074.81% 26,095.18% 288.15% 289.63% 101.11% 141.11% 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 3.31 6.17 6.25 8.22 1.57 3.74 1.53 11.22%
  YoY % -46.35% -1.28% -23.97% 423.57% -58.02% 144.44% -
  Horiz. % 216.34% 403.27% 408.50% 537.25% 102.61% 244.44% 100.00%
P/EPS -40.00 -22.54 -36.49 133.33 25.76 47.62 6.58 -
  YoY % -77.46% 38.23% -127.37% 417.59% -45.91% 623.71% -
  Horiz. % -607.90% -342.55% -554.56% 2,026.29% 391.49% 723.71% 100.00%
EY -2.50 -4.44 -2.74 0.75 3.88 2.10 15.20 -
  YoY % 43.69% -62.04% -465.33% -80.67% 84.76% -86.18% -
  Horiz. % -16.45% -29.21% -18.03% 4.93% 25.53% 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 3.31 6.17 6.25 8.56 1.57 3.37 1.23 14.61%
  YoY % -46.35% -1.28% -26.99% 445.22% -53.41% 173.98% -
  Horiz. % 269.11% 501.63% 508.13% 695.93% 127.64% 273.98% 100.00%
P/EPS -40.00 -22.54 -36.49 138.89 25.76 42.86 5.26 -
  YoY % -77.46% 38.23% -126.27% 439.17% -39.90% 714.83% -
  Horiz. % -760.46% -428.52% -693.73% 2,640.49% 489.73% 814.83% 100.00%
EY -2.50 -4.44 -2.74 0.72 3.88 2.33 19.00 -
  YoY % 43.69% -62.04% -480.56% -81.44% 66.52% -87.74% -
  Horiz. % -13.16% -23.37% -14.42% 3.79% 20.42% 12.26% 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 0.00 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.100.00 
 WILLOW 0.5250.00 
 IRIS 0.340.00 
 YINSON-C11 0.070.00 
 BTECH 0.530.00 
 3A 0.7850.00 
 M3TECH 0.050.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS