Highlights

[NEXGRAM] YoY TTM Result on 2014-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     83.31%    YoY -     94.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 45,638 53,163 79,298 102,072 79,677 62,900 72,311 -6.14%
  YoY % -14.15% -32.96% -22.31% 28.11% 26.67% -13.01% -
  Horiz. % 63.11% 73.52% 109.66% 141.16% 110.19% 86.99% 100.00%
PBT -57,580 -11,363 10,527 15,451 6,592 6,897 1,945 -
  YoY % -406.73% -207.94% -31.87% 134.39% -4.42% 254.60% -
  Horiz. % -2,960.41% -584.22% 541.23% 794.40% 338.92% 354.60% 100.00%
Tax -297 -5,488 162 -1,291 -6 1 -16 49.56%
  YoY % 94.59% -3,487.65% 112.55% -21,416.67% -700.00% 106.25% -
  Horiz. % 1,856.25% 34,300.00% -1,012.50% 8,068.75% 37.50% -6.25% 100.00%
NP -57,877 -16,851 10,689 14,160 6,586 6,898 1,929 -
  YoY % -243.46% -257.65% -24.51% 115.00% -4.52% 257.59% -
  Horiz. % -3,000.36% -873.56% 554.12% 734.06% 341.42% 357.59% 100.00%
NP to SH -57,863 -16,190 11,488 14,278 7,357 7,305 1,929 -
  YoY % -257.40% -240.93% -19.54% 94.07% 0.71% 278.69% -
  Horiz. % -2,999.64% -839.29% 595.54% 740.18% 381.39% 378.69% 100.00%
Tax Rate - % - % -1.54 % 8.36 % 0.09 % -0.01 % 0.82 % -
  YoY % 0.00% 0.00% -118.42% 9,188.89% 1,000.00% -101.22% -
  Horiz. % 0.00% 0.00% -187.80% 1,019.51% 10.98% -1.22% 100.00%
Total Cost 103,515 70,014 68,609 87,912 73,091 56,002 70,382 5.46%
  YoY % 47.85% 2.05% -21.96% 20.28% 30.51% -20.43% -
  Horiz. % 147.08% 99.48% 97.48% 124.91% 103.85% 79.57% 100.00%
Net Worth 142,645 19,853,135 21,706,200 122,766 75,445 64,869 74,339 9.40%
  YoY % -99.28% -8.54% 17,580.93% 62.72% 16.30% -12.74% -
  Horiz. % 191.88% 26,705.86% 29,198.55% 165.14% 101.49% 87.26% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 142,645 19,853,135 21,706,200 122,766 75,445 64,869 74,339 9.40%
  YoY % -99.28% -8.54% 17,580.93% 62.72% 16.30% -12.74% -
  Horiz. % 191.88% 26,705.86% 29,198.55% 165.14% 101.49% 87.26% 100.00%
NOSH 1,896,876 1,865,896 1,860,000 940,736 458,076 380,243 471,999 21.13%
  YoY % 1.66% 0.32% 97.72% 105.37% 20.47% -19.44% -
  Horiz. % 401.88% 395.32% 394.07% 199.31% 97.05% 80.56% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -126.82 % -31.70 % 13.48 % 13.87 % 8.27 % 10.97 % 2.67 % -
  YoY % -300.06% -335.16% -2.81% 67.71% -24.61% 310.86% -
  Horiz. % -4,749.81% -1,187.27% 504.87% 519.48% 309.74% 410.86% 100.00%
ROE -40.56 % -0.08 % 0.05 % 11.63 % 9.75 % 11.26 % 2.59 % -
  YoY % -50,600.00% -260.00% -99.57% 19.28% -13.41% 334.75% -
  Horiz. % -1,566.02% -3.09% 1.93% 449.03% 376.45% 434.75% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.41 2.85 4.26 10.85 17.39 16.54 15.32 -22.50%
  YoY % -15.44% -33.10% -60.74% -37.61% 5.14% 7.96% -
  Horiz. % 15.73% 18.60% 27.81% 70.82% 113.51% 107.96% 100.00%
EPS -3.05 -0.87 0.62 1.52 1.61 1.92 0.41 -
  YoY % -250.57% -240.32% -59.21% -5.59% -16.15% 368.29% -
  Horiz. % -743.90% -212.20% 151.22% 370.73% 392.68% 468.29% 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 0.0752 10.6400 11.6700 0.1305 0.1647 0.1706 0.1575 -9.68%
  YoY % -99.29% -8.83% 8,842.53% -20.77% -3.46% 8.32% -
  Horiz. % 47.75% 6,755.56% 7,409.52% 82.86% 104.57% 108.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 1.03 1.20 1.80 2.31 1.80 1.42 1.64 -6.21%
  YoY % -14.17% -33.33% -22.08% 28.33% 26.76% -13.41% -
  Horiz. % 62.80% 73.17% 109.76% 140.85% 109.76% 86.59% 100.00%
EPS -1.31 -0.37 0.26 0.32 0.17 0.17 0.04 -
  YoY % -254.05% -242.31% -18.75% 88.24% 0.00% 325.00% -
  Horiz. % -3,275.00% -925.00% 650.00% 800.00% 425.00% 425.00% 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 0.0323 4.4950 4.9146 0.0278 0.0171 0.0147 0.0168 9.43%
  YoY % -99.28% -8.54% 17,578.42% 62.57% 16.33% -12.50% -
  Horiz. % 192.26% 26,755.95% 29,253.57% 165.48% 101.79% 87.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.0300 0.0400 0.0500 0.1200 0.0850 0.1000 0.0500 -
P/RPS 1.25 1.40 1.17 1.11 0.49 0.60 0.33 20.14%
  YoY % -10.71% 19.66% 5.41% 126.53% -18.33% 81.82% -
  Horiz. % 378.79% 424.24% 354.55% 336.36% 148.48% 181.82% 100.00%
P/EPS -0.98 -4.61 8.10 7.91 5.29 5.21 12.23 -
  YoY % 78.74% -156.91% 2.40% 49.53% 1.54% -57.40% -
  Horiz. % -8.01% -37.69% 66.23% 64.68% 43.25% 42.60% 100.00%
EY -101.68 -21.69 12.35 12.65 18.89 19.21 8.17 -
  YoY % -368.79% -275.63% -2.37% -33.03% -1.67% 135.13% -
  Horiz. % -1,244.55% -265.48% 151.16% 154.83% 231.21% 235.13% 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 0.40 0.00 0.00 0.92 0.52 0.59 0.32 3.12%
  YoY % 0.00% 0.00% 0.00% 76.92% -11.86% 84.37% -
  Horiz. % 125.00% 0.00% 0.00% 287.50% 162.50% 184.38% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 -
Price 0.0250 0.0400 0.0450 0.1100 0.0850 0.0900 0.0500 -
P/RPS 1.04 1.40 1.06 1.01 0.49 0.54 0.33 17.14%
  YoY % -25.71% 32.08% 4.95% 106.12% -9.26% 63.64% -
  Horiz. % 315.15% 424.24% 321.21% 306.06% 148.48% 163.64% 100.00%
P/EPS -0.82 -4.61 7.29 7.25 5.29 4.68 12.23 -
  YoY % 82.21% -163.24% 0.55% 37.05% 13.03% -61.73% -
  Horiz. % -6.70% -37.69% 59.61% 59.28% 43.25% 38.27% 100.00%
EY -122.02 -21.69 13.73 13.80 18.89 21.35 8.17 -
  YoY % -462.56% -257.98% -0.51% -26.95% -11.52% 161.32% -
  Horiz. % -1,493.51% -265.48% 168.05% 168.91% 231.21% 261.32% 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 0.33 0.00 0.00 0.84 0.52 0.53 0.32 0.42%
  YoY % 0.00% 0.00% 0.00% 61.54% -1.89% 65.62% -
  Horiz. % 103.13% 0.00% 0.00% 262.50% 162.50% 165.62% 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.
 


FEATURED POSTS

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

307  616  592  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.050.00 
 SERBADK 0.37-0.01 
 SUPERMX 2.05-0.20 
 HSI-HMC 0.14+0.005 
 ARMADA 0.52-0.01 
 CSH 0.13+0.005 
 JADI 0.11-0.005 
 HIAPTEK 0.65-0.01 
 MACPIE 0.125-0.005 
 MYEG 1.04-0.01 
PARTNERS & BROKERS