Highlights

[NEXGRAM] YoY TTM Result on 2014-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -9.69%    YoY -     70.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 46,205 101,330 142,945 99,213 97,575 67,710 66,172 -6.60%
  YoY % -54.40% -29.11% 44.08% 1.68% 44.11% 2.32% -
  Horiz. % 69.83% 153.13% 216.02% 149.93% 147.46% 102.32% 100.00%
PBT -27,026 34,162 14,705 15,841 6,675 6,051 4,942 -
  YoY % -179.11% 132.32% -7.17% 137.32% 10.31% 22.44% -
  Horiz. % -546.86% 691.26% 297.55% 320.54% 135.07% 122.44% 100.00%
Tax 365 -5,280 -5,124 -1,292 -29 35 -9 -
  YoY % 106.91% -3.04% -296.59% -4,355.17% -182.86% 488.89% -
  Horiz. % -4,055.56% 58,666.67% 56,933.33% 14,355.56% 322.22% -388.89% 100.00%
NP -26,661 28,882 9,581 14,549 6,646 6,086 4,933 -
  YoY % -192.31% 201.45% -34.15% 118.91% 9.20% 23.37% -
  Horiz. % -540.46% 585.49% 194.22% 294.93% 134.73% 123.37% 100.00%
NP to SH -24,913 29,446 8,844 12,865 7,544 6,311 5,012 -
  YoY % -184.61% 232.95% -31.26% 70.53% 19.54% 25.92% -
  Horiz. % -497.07% 587.51% 176.46% 256.68% 150.52% 125.92% 100.00%
Tax Rate - % 15.46 % 34.85 % 8.16 % 0.43 % -0.58 % 0.18 % -
  YoY % 0.00% -55.64% 327.08% 1,797.67% 174.14% -422.22% -
  Horiz. % 0.00% 8,588.89% 19,361.11% 4,533.33% 238.89% -322.22% 100.00%
Total Cost 72,866 72,448 133,364 84,664 90,929 61,624 61,239 3.36%
  YoY % 0.58% -45.68% 57.52% -6.89% 47.55% 0.63% -
  Horiz. % 118.99% 118.30% 217.78% 138.25% 148.48% 100.63% 100.00%
Net Worth 209,353 232,321 253,435 0 128,305 78,046 53,900 29.44%
  YoY % -9.89% -8.33% 0.00% 0.00% 64.40% 44.80% -
  Horiz. % 388.41% 431.02% 470.19% 0.00% 238.04% 144.80% 100.00%
Dividend
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 209,353 232,321 253,435 0 128,305 78,046 53,900 29.44%
  YoY % -9.89% -8.33% 0.00% 0.00% 64.40% 44.80% -
  Horiz. % 388.41% 431.02% 470.19% 0.00% 238.04% 144.80% 100.00%
NOSH 1,865,896 1,861,550 1,856,666 1,658,888 654,285 464,838 318,750 39.95%
  YoY % 0.23% 0.26% 11.92% 153.54% 40.76% 45.83% -
  Horiz. % 585.38% 584.02% 582.48% 520.44% 205.27% 145.83% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -57.70 % 28.50 % 6.70 % 14.66 % 6.81 % 8.99 % 7.45 % -
  YoY % -302.46% 325.37% -54.30% 115.27% -24.25% 20.67% -
  Horiz. % -774.50% 382.55% 89.93% 196.78% 91.41% 120.67% 100.00%
ROE -11.90 % 12.67 % 3.49 % - % 5.88 % 8.09 % 9.30 % -
  YoY % -193.92% 263.04% 0.00% 0.00% -27.32% -13.01% -
  Horiz. % -127.96% 136.24% 37.53% 0.00% 63.23% 86.99% 100.00%
Per Share
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 2.48 5.44 7.70 5.98 14.91 14.57 20.76 -33.24%
  YoY % -54.41% -29.35% 28.76% -59.89% 2.33% -29.82% -
  Horiz. % 11.95% 26.20% 37.09% 28.81% 71.82% 70.18% 100.00%
EPS -1.34 1.58 0.48 0.78 1.15 1.36 1.57 -
  YoY % -184.81% 229.17% -38.46% -32.17% -15.44% -13.38% -
  Horiz. % -85.35% 100.64% 30.57% 49.68% 73.25% 86.62% 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 0.1122 0.1248 0.1365 0.0000 0.1961 0.1679 0.1691 -7.51%
  YoY % -10.10% -8.57% 0.00% 0.00% 16.80% -0.71% -
  Horiz. % 66.35% 73.80% 80.72% 0.00% 115.97% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 1.69 3.70 5.21 3.62 3.56 2.47 2.41 -6.53%
  YoY % -54.32% -28.98% 43.92% 1.69% 44.13% 2.49% -
  Horiz. % 70.12% 153.53% 216.18% 150.21% 147.72% 102.49% 100.00%
EPS -0.91 1.07 0.32 0.47 0.28 0.23 0.18 -
  YoY % -185.05% 234.38% -31.91% 67.86% 21.74% 27.78% -
  Horiz. % -505.56% 594.44% 177.78% 261.11% 155.56% 127.78% 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 0.0764 0.0848 0.0925 0.0000 0.0468 0.0285 0.0197 29.41%
  YoY % -9.91% -8.32% 0.00% 0.00% 64.21% 44.67% -
  Horiz. % 387.82% 430.46% 469.54% 0.00% 237.56% 144.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/01/17 29/01/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.0350 0.0650 0.0750 0.1150 0.0900 0.1200 0.0500 -
P/RPS 1.41 1.19 0.97 1.92 0.60 0.82 0.24 40.05%
  YoY % 18.49% 22.68% -49.48% 220.00% -26.83% 241.67% -
  Horiz. % 587.50% 495.83% 404.17% 800.00% 250.00% 341.67% 100.00%
P/EPS -2.62 4.11 15.75 14.83 7.81 8.84 3.18 -
  YoY % -163.75% -73.90% 6.20% 89.88% -11.65% 177.99% -
  Horiz. % -82.39% 129.25% 495.28% 466.35% 245.60% 277.99% 100.00%
EY -38.15 24.34 6.35 6.74 12.81 11.31 31.45 -
  YoY % -256.74% 283.31% -5.79% -47.38% 13.26% -64.04% -
  Horiz. % -121.30% 77.39% 20.19% 21.43% 40.73% 35.96% 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 0.31 0.52 0.55 0.00 0.46 0.71 0.30 0.63%
  YoY % -40.38% -5.45% 0.00% 0.00% -35.21% 136.67% -
  Horiz. % 103.33% 173.33% 183.33% 0.00% 153.33% 236.67% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/03/17 29/03/16 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 -
Price 0.0550 0.0600 0.0950 0.0700 0.0750 0.1000 0.0600 -
P/RPS 2.22 1.10 1.23 1.17 0.50 0.69 0.29 47.28%
  YoY % 101.82% -10.57% 5.13% 134.00% -27.54% 137.93% -
  Horiz. % 765.52% 379.31% 424.14% 403.45% 172.41% 237.93% 100.00%
P/EPS -4.12 3.79 19.94 9.03 6.50 7.37 3.82 -
  YoY % -208.71% -80.99% 120.82% 38.92% -11.80% 92.93% -
  Horiz. % -107.85% 99.21% 521.99% 236.39% 170.16% 192.93% 100.00%
EY -24.28 26.36 5.01 11.08 15.37 13.58 26.21 -
  YoY % -192.11% 426.15% -54.78% -27.91% 13.18% -48.19% -
  Horiz. % -92.64% 100.57% 19.11% 42.27% 58.64% 51.81% 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 0.49 0.48 0.70 0.00 0.38 0.60 0.35 6.61%
  YoY % 2.08% -31.43% 0.00% 0.00% -36.67% 71.43% -
  Horiz. % 140.00% 137.14% 200.00% 0.00% 108.57% 171.43% 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
 
 

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 
PARTNERS & BROKERS