[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ--%
YoY- 127.79%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 0 105,378 0 115,552 0 134,373 154,660 -
PBT 0 26,213 0 7,602 0 14,167 10,592 -
Tax 0 -180 0 -12 0 -5,117 -4 -
NP 0 26,033 0 7,590 0 9,050 10,588 -
-
NP to SH 0 25,881 0 6,770 0 6,944 6,530 -
-
Tax Rate - 0.69% - 0.16% - 36.12% 0.04% -
Total Cost 0 79,345 0 107,962 0 125,323 144,072 -
-
Net Worth 21,894,014 229,590 232,620 256,695 226,745 194,629 195,775 2227.87%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 21,894,014 229,590 232,620 256,695 226,745 194,629 195,775 2227.87%
NOSH 1,876,093 1,868,110 1,863,945 1,880,555 1,710,000 1,453,541 1,440,588 19.27%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 0.00% 24.70% 0.00% 6.57% 0.00% 6.73% 6.85% -
ROE 0.00% 11.27% 0.00% 2.64% 0.00% 3.57% 3.34% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 0.00 5.64 0.00 6.14 0.00 9.24 10.74 -
EPS 0.00 1.39 0.00 0.36 0.00 0.38 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.67 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 1851.69%
Adjusted Per Share Value based on latest NOSH - 1,856,666
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 0.00 11.86 0.00 13.00 0.00 15.12 17.40 -
EPS 0.00 2.91 0.00 0.76 0.00 0.78 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 24.6328 0.2583 0.2617 0.2888 0.2551 0.219 0.2203 2227.63%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.05 0.055 0.065 0.075 0.095 0.115 0.075 -
P/RPS 0.00 0.98 0.00 1.22 0.00 1.24 0.70 -
P/EPS 0.00 3.97 0.00 20.83 0.00 24.07 16.54 -
EY 0.00 25.19 0.00 4.80 0.00 4.15 6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.52 0.55 0.72 0.86 0.55 -
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 -
Price 0.045 0.055 0.06 0.095 0.07 0.10 0.115 -
P/RPS 0.00 0.98 0.00 1.55 0.00 1.08 1.07 -
P/EPS 0.00 3.97 0.00 26.39 0.00 20.93 25.37 -
EY 0.00 25.19 0.00 3.79 0.00 4.78 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.48 0.70 0.53 0.75 0.85 -

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