[NEXGRAM] QoQ Cumulative 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- -89.36%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 134,373 115,995 49,204 24,229 102,050 79,896 52,063 88.48%
PBT 14,167 7,944 3,264 2,010 14,951 5,076 2,874 190.48%
Tax -5,117 -3 0 0 -5 -6 0 -
NP 9,050 7,941 3,264 2,010 14,946 5,070 2,874 115.28%
-
NP to SH 6,944 4,898 1,486 1,493 14,028 5,090 2,900 79.26%
-
Tax Rate 36.12% 0.04% 0.00% 0.00% 0.03% 0.12% 0.00% -
Total Cost 125,323 108,054 45,940 22,219 87,104 74,826 49,189 86.86%
-
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% 2.50% 1.45% 0.69% 14.18% 2.76% 2.24% -
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 8.05 6.29 1.46 13.46 10.67 7.90 11.04%
EPS 0.38 0.34 0.19 0.09 1.85 0.68 0.44 -9.33%
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 15.25 13.16 5.58 2.75 11.58 9.07 5.91 88.45%
EPS 0.79 0.56 0.17 0.17 1.59 0.58 0.33 79.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2209 0.2222 0.1163 0.2446 0.1123 0.2097 0.1467 31.47%
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 0.93 1.83 8.22 0.89 0.75 1.14 5.78%
P/EPS 24.07 22.06 60.53 133.33 6.49 11.76 20.45 11.51%
EY 4.15 4.53 1.65 0.75 15.42 8.50 4.89 -10.38%
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 1.43 1.11 8.56 0.82 1.22 0.95 8.95%
P/EPS 20.93 33.82 36.84 138.89 5.95 19.12 17.05 14.69%
EY 4.78 2.96 2.71 0.72 16.82 5.23 5.87 -12.83%
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