[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jan-2016 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 13,432 0 96,597 0 57,776 0 134,373 -78.31%
PBT -2,257 0 24,029 0 3,801 0 14,167 -
Tax 38 0 -165 0 -6 0 -5,117 -
NP -2,219 0 23,864 0 3,795 0 9,050 -
-
NP to SH -2,301 0 23,725 0 3,385 0 6,944 -
-
Tax Rate - - 0.69% - 0.16% - 36.12% -
Total Cost 15,651 0 72,733 0 53,981 0 125,323 -74.85%
-
Net Worth 214,204 21,894,014 229,590 232,620 256,695 226,745 194,629 6.56%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 214,204 21,894,014 229,590 232,620 256,695 226,745 194,629 6.56%
NOSH 1,883,896 1,876,093 1,868,110 1,863,945 1,880,555 1,710,000 1,453,541 18.78%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin -16.52% 0.00% 24.70% 0.00% 6.57% 0.00% 6.73% -
ROE -1.07% 0.00% 10.33% 0.00% 1.32% 0.00% 3.57% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 0.72 0.00 5.17 0.00 3.07 0.00 9.24 -81.61%
EPS -0.12 0.00 1.27 0.00 0.18 0.00 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 11.67 0.1229 0.1248 0.1365 0.1326 0.1339 -9.70%
Adjusted Per Share Value based on latest NOSH - 1,861,550
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 1.65 0.00 11.85 0.00 7.08 0.00 16.48 -78.28%
EPS -0.28 0.00 2.91 0.00 0.42 0.00 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2627 26.8481 0.2815 0.2853 0.3148 0.2781 0.2387 6.56%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.045 0.05 0.055 0.065 0.075 0.095 0.115 -
P/RPS 6.25 0.00 1.06 0.00 2.44 0.00 1.24 192.53%
P/EPS -36.49 0.00 4.33 0.00 41.67 0.00 24.07 -
EY -2.74 0.00 23.09 0.00 2.40 0.00 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.45 0.52 0.55 0.72 0.86 -40.83%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 12/01/17 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.045 0.045 0.055 0.06 0.095 0.07 0.10 -
P/RPS 6.25 0.00 1.06 0.00 3.09 0.00 1.08 220.62%
P/EPS -36.49 0.00 4.33 0.00 52.78 0.00 20.93 -
EY -2.74 0.00 23.09 0.00 1.89 0.00 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.45 0.48 0.70 0.53 0.75 -35.20%

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