[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -79.27%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 102,050 79,896 52,063 24,979 79,677 53,168 34,166 107.81%
PBT 14,951 5,076 2,874 1,424 6,593 4,666 2,792 207.02%
Tax -5 -6 0 0 -6 24 23 -
NP 14,946 5,070 2,874 1,424 6,587 4,690 2,815 205.27%
-
NP to SH 14,028 5,090 2,900 1,525 7,358 4,658 2,712 199.99%
-
Tax Rate 0.03% 0.12% 0.00% 0.00% 0.09% -0.51% -0.82% -
Total Cost 87,104 74,826 49,189 23,555 73,090 48,478 31,351 98.00%
-
Net Worth 98,954 184,737 129,247 88,776 89,882 100,294 77,177 18.07%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 98,954 184,737 129,247 88,776 89,882 100,294 77,177 18.07%
NOSH 758,270 748,529 659,090 544,642 545,736 589,620 459,661 39.74%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 14.65% 6.35% 5.52% 5.70% 8.27% 8.82% 8.24% -
ROE 14.18% 2.76% 2.24% 1.72% 8.19% 4.64% 3.51% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 13.46 10.67 7.90 4.59 14.60 9.02 7.43 48.76%
EPS 1.85 0.68 0.44 0.28 1.27 0.79 0.59 114.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.2468 0.1961 0.163 0.1647 0.1701 0.1679 -15.50%
Adjusted Per Share Value based on latest NOSH - 462,121
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 12.51 9.80 6.38 3.06 9.77 6.52 4.19 107.76%
EPS 1.72 0.62 0.36 0.19 0.90 0.57 0.33 201.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.2265 0.1585 0.1089 0.1102 0.123 0.0946 18.08%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.12 0.08 0.09 0.085 0.085 0.095 0.12 -
P/RPS 0.89 0.75 1.14 1.85 0.58 1.05 1.61 -32.71%
P/EPS 6.49 11.76 20.45 30.36 6.30 12.03 20.34 -53.40%
EY 15.42 8.50 4.89 3.29 15.86 8.32 4.92 114.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.32 0.46 0.52 0.52 0.56 0.71 18.91%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 -
Price 0.11 0.13 0.075 0.085 0.085 0.085 0.10 -
P/RPS 0.82 1.22 0.95 1.85 0.58 0.94 1.35 -28.34%
P/EPS 5.95 19.12 17.05 30.36 6.30 10.76 16.95 -50.33%
EY 16.82 5.23 5.87 3.29 15.86 9.29 5.90 101.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.53 0.38 0.52 0.52 0.50 0.60 25.22%

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