[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -4.92%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 96,916 102,050 106,528 104,126 99,916 79,677 70,890 23.25%
PBT 8,040 14,951 6,768 5,748 5,696 6,593 6,221 18.70%
Tax 0 -5 -8 0 0 -6 32 -
NP 8,040 14,946 6,760 5,748 5,696 6,587 6,253 18.29%
-
NP to SH 5,972 14,028 6,786 5,800 6,100 7,358 6,210 -2.57%
-
Tax Rate 0.00% 0.03% 0.12% 0.00% 0.00% 0.09% -0.51% -
Total Cost 88,876 87,104 99,768 98,378 94,220 73,090 64,637 23.72%
-
Net Worth 215,489 98,954 184,737 129,247 88,776 89,882 100,294 66.74%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 215,489 98,954 184,737 129,247 88,776 89,882 100,294 66.74%
NOSH 1,658,888 758,270 748,529 659,090 544,642 545,736 589,620 99.67%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.30% 14.65% 6.35% 5.52% 5.70% 8.27% 8.82% -
ROE 2.77% 14.18% 3.67% 4.49% 6.87% 8.19% 6.19% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 5.84 13.46 14.23 15.80 18.35 14.60 12.02 -38.27%
EPS 0.36 1.85 0.91 0.88 1.12 1.27 1.05 -51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.1305 0.2468 0.1961 0.163 0.1647 0.1701 -16.49%
Adjusted Per Share Value based on latest NOSH - 654,285
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 11.43 12.04 12.56 12.28 11.78 9.40 8.36 23.25%
EPS 0.70 1.65 0.80 0.68 0.72 0.87 0.73 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2542 0.1167 0.2179 0.1524 0.1047 0.106 0.1183 66.75%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.12 0.12 0.08 0.09 0.085 0.085 0.095 -
P/RPS 2.05 0.89 0.56 0.57 0.46 0.58 0.79 89.16%
P/EPS 33.33 6.49 8.82 10.23 7.59 6.30 9.02 139.58%
EY 3.00 15.42 11.33 9.78 13.18 15.86 11.09 -58.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.32 0.46 0.52 0.52 0.56 39.35%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 -
Price 0.125 0.11 0.13 0.075 0.085 0.085 0.085 -
P/RPS 2.14 0.82 0.91 0.47 0.46 0.58 0.71 109.08%
P/EPS 34.72 5.95 14.34 8.52 7.59 6.30 8.07 165.23%
EY 2.88 16.82 6.97 11.73 13.18 15.86 12.39 -62.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.84 0.53 0.38 0.52 0.52 0.50 54.66%

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