[NEXGRAM] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -57.43%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 134,373 154,660 98,408 96,916 102,050 106,528 104,126 18.58%
PBT 14,167 10,592 6,528 8,040 14,951 6,768 5,748 82.76%
Tax -5,117 -4 0 0 -5 -8 0 -
NP 9,050 10,588 6,528 8,040 14,946 6,760 5,748 35.45%
-
NP to SH 6,944 6,530 2,972 5,972 14,028 6,786 5,800 12.78%
-
Tax Rate 36.12% 0.04% 0.00% 0.00% 0.03% 0.12% 0.00% -
Total Cost 125,323 144,072 91,880 88,876 87,104 99,768 98,378 17.56%
-
Net Worth 194,629 195,775 102,455 215,489 98,954 184,737 129,247 31.47%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 194,629 195,775 102,455 215,489 98,954 184,737 129,247 31.47%
NOSH 1,453,541 1,440,588 782,105 1,658,888 758,270 748,529 659,090 69.67%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 6.73% 6.85% 6.63% 8.30% 14.65% 6.35% 5.52% -
ROE 3.57% 3.34% 2.90% 2.77% 14.18% 3.67% 4.49% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 9.24 10.74 12.58 5.84 13.46 14.23 15.80 -30.13%
EPS 0.38 0.45 0.38 0.36 1.85 0.91 0.88 -42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1359 0.131 0.1299 0.1305 0.2468 0.1961 -22.51%
Adjusted Per Share Value based on latest NOSH - 1,658,888
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 15.85 18.24 11.61 11.43 12.04 12.56 12.28 18.60%
EPS 0.82 0.77 0.35 0.70 1.65 0.80 0.68 13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2296 0.2309 0.1208 0.2542 0.1167 0.2179 0.1524 31.51%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.115 0.075 0.115 0.12 0.12 0.08 0.09 -
P/RPS 1.24 0.70 0.91 2.05 0.89 0.56 0.57 68.13%
P/EPS 24.07 16.54 30.26 33.33 6.49 8.82 10.23 77.17%
EY 4.15 6.04 3.30 3.00 15.42 11.33 9.78 -43.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.88 0.92 0.92 0.32 0.46 51.93%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 -
Price 0.10 0.115 0.07 0.125 0.11 0.13 0.075 -
P/RPS 1.08 1.07 0.56 2.14 0.82 0.91 0.47 74.39%
P/EPS 20.93 25.37 18.42 34.72 5.95 14.34 8.52 82.36%
EY 4.78 3.94 5.43 2.88 16.82 6.97 11.73 -45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.53 0.96 0.84 0.53 0.38 57.54%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment