Highlights

[NEXGRAM] YoY TTM Result on 2013-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 26-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     -0.88%    YoY -     19.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 101,330 142,945 99,213 97,575 67,710 66,172 67,616 8.00%
  YoY % -29.11% 44.08% 1.68% 44.11% 2.32% -2.14% -
  Horiz. % 149.86% 211.41% 146.73% 144.31% 100.14% 97.86% 100.00%
PBT 34,162 14,705 15,841 6,675 6,051 4,942 4,892 44.75%
  YoY % 132.32% -7.17% 137.32% 10.31% 22.44% 1.02% -
  Horiz. % 698.32% 300.59% 323.81% 136.45% 123.69% 101.02% 100.00%
Tax -5,280 -5,124 -1,292 -29 35 -9 -18 194.81%
  YoY % -3.04% -296.59% -4,355.17% -182.86% 488.89% 50.00% -
  Horiz. % 29,333.33% 28,466.67% 7,177.78% 161.11% -194.44% 50.00% 100.00%
NP 28,882 9,581 14,549 6,646 6,086 4,933 4,874 40.30%
  YoY % 201.45% -34.15% 118.91% 9.20% 23.37% 1.21% -
  Horiz. % 592.57% 196.57% 298.50% 136.36% 124.87% 101.21% 100.00%
NP to SH 29,446 8,844 12,865 7,544 6,311 5,012 5,194 39.12%
  YoY % 232.95% -31.26% 70.53% 19.54% 25.92% -3.50% -
  Horiz. % 566.92% 170.27% 247.69% 145.24% 121.51% 96.50% 100.00%
Tax Rate 15.46 % 34.85 % 8.16 % 0.43 % -0.58 % 0.18 % 0.37 % 103.46%
  YoY % -55.64% 327.08% 1,797.67% 174.14% -422.22% -51.35% -
  Horiz. % 4,178.38% 9,418.92% 2,205.41% 116.22% -156.76% 48.65% 100.00%
Total Cost 72,448 133,364 84,664 90,929 61,624 61,239 62,742 2.78%
  YoY % -45.68% 57.52% -6.89% 47.55% 0.63% -2.40% -
  Horiz. % 115.47% 212.56% 134.94% 144.93% 98.22% 97.60% 100.00%
Net Worth 232,321 253,435 0 128,305 78,046 53,900 66,566 26.85%
  YoY % -8.33% 0.00% 0.00% 64.40% 44.80% -19.03% -
  Horiz. % 349.01% 380.73% 0.00% 192.75% 117.25% 80.97% 100.00%
Dividend
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 232,321 253,435 0 128,305 78,046 53,900 66,566 26.85%
  YoY % -8.33% 0.00% 0.00% 64.40% 44.80% -19.03% -
  Horiz. % 349.01% 380.73% 0.00% 192.75% 117.25% 80.97% 100.00%
NOSH 1,861,550 1,856,666 1,658,888 654,285 464,838 318,750 415,000 33.06%
  YoY % 0.26% 11.92% 153.54% 40.76% 45.83% -23.19% -
  Horiz. % 448.57% 447.39% 399.73% 157.66% 112.01% 76.81% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 28.50 % 6.70 % 14.66 % 6.81 % 8.99 % 7.45 % 7.21 % 29.90%
  YoY % 325.37% -54.30% 115.27% -24.25% 20.67% 3.33% -
  Horiz. % 395.28% 92.93% 203.33% 94.45% 124.69% 103.33% 100.00%
ROE 12.67 % 3.49 % - % 5.88 % 8.09 % 9.30 % 7.80 % 9.67%
  YoY % 263.04% 0.00% 0.00% -27.32% -13.01% 19.23% -
  Horiz. % 162.44% 44.74% 0.00% 75.38% 103.72% 119.23% 100.00%
Per Share
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 5.44 7.70 5.98 14.91 14.57 20.76 16.29 -18.84%
  YoY % -29.35% 28.76% -59.89% 2.33% -29.82% 27.44% -
  Horiz. % 33.39% 47.27% 36.71% 91.53% 89.44% 127.44% 100.00%
EPS 1.58 0.48 0.78 1.15 1.36 1.57 1.25 4.56%
  YoY % 229.17% -38.46% -32.17% -15.44% -13.38% 25.60% -
  Horiz. % 126.40% 38.40% 62.40% 92.00% 108.80% 125.60% 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 0.1248 0.1365 0.0000 0.1961 0.1679 0.1691 0.1604 -4.66%
  YoY % -8.57% 0.00% 0.00% 16.80% -0.71% 5.42% -
  Horiz. % 77.81% 85.10% 0.00% 122.26% 104.68% 105.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 3.70 5.21 3.62 3.56 2.47 2.41 2.47 7.99%
  YoY % -28.98% 43.92% 1.69% 44.13% 2.49% -2.43% -
  Horiz. % 149.80% 210.93% 146.56% 144.13% 100.00% 97.57% 100.00%
EPS 1.07 0.32 0.47 0.28 0.23 0.18 0.19 38.95%
  YoY % 234.38% -31.91% 67.86% 21.74% 27.78% -5.26% -
  Horiz. % 563.16% 168.42% 247.37% 147.37% 121.05% 94.74% 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 0.0848 0.0925 0.0000 0.0468 0.0285 0.0197 0.0243 26.85%
  YoY % -8.32% 0.00% 0.00% 64.21% 44.67% -18.93% -
  Horiz. % 348.97% 380.66% 0.00% 192.59% 117.28% 81.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/01/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.0650 0.0750 0.1150 0.0900 0.1200 0.0500 0.0500 -
P/RPS 1.19 0.97 1.92 0.60 0.82 0.24 0.31 29.17%
  YoY % 22.68% -49.48% 220.00% -26.83% 241.67% -22.58% -
  Horiz. % 383.87% 312.90% 619.35% 193.55% 264.52% 77.42% 100.00%
P/EPS 4.11 15.75 14.83 7.81 8.84 3.18 3.99 0.57%
  YoY % -73.90% 6.20% 89.88% -11.65% 177.99% -20.30% -
  Horiz. % 103.01% 394.74% 371.68% 195.74% 221.55% 79.70% 100.00%
EY 24.34 6.35 6.74 12.81 11.31 31.45 25.03 -0.53%
  YoY % 283.31% -5.79% -47.38% 13.26% -64.04% 25.65% -
  Horiz. % 97.24% 25.37% 26.93% 51.18% 45.19% 125.65% 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 0.52 0.55 0.00 0.46 0.71 0.30 0.31 10.34%
  YoY % -5.45% 0.00% 0.00% -35.21% 136.67% -3.23% -
  Horiz. % 167.74% 177.42% 0.00% 148.39% 229.03% 96.77% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/03/16 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 -
Price 0.0600 0.0950 0.0700 0.0750 0.1000 0.0600 0.0400 -
P/RPS 1.10 1.23 1.17 0.50 0.69 0.29 0.25 32.57%
  YoY % -10.57% 5.13% 134.00% -27.54% 137.93% 16.00% -
  Horiz. % 440.00% 492.00% 468.00% 200.00% 276.00% 116.00% 100.00%
P/EPS 3.79 19.94 9.03 6.50 7.37 3.82 3.20 3.27%
  YoY % -80.99% 120.82% 38.92% -11.80% 92.93% 19.37% -
  Horiz. % 118.44% 623.12% 282.19% 203.12% 230.31% 119.37% 100.00%
EY 26.36 5.01 11.08 15.37 13.58 26.21 31.29 -3.21%
  YoY % 426.15% -54.78% -27.91% 13.18% -48.19% -16.24% -
  Horiz. % 84.24% 16.01% 35.41% 49.12% 43.40% 83.76% 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 0.48 0.70 0.00 0.38 0.60 0.35 0.25 13.22%
  YoY % -31.43% 0.00% 0.00% -36.67% 71.43% 40.00% -
  Horiz. % 192.00% 280.00% 0.00% 152.00% 240.00% 140.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
2. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. [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
6. Vivocom March SuperBull Run !!! Covid Trader
7. Purchased Top Glove - felicity Good Articles to Share
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS