[NEXGRAM] QoQ Quarter Result on 30-Apr-2015

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015
Profit Trend
QoQ- -40.04%
YoY- -77.11%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 25,177 31,007 26,768 18,378 66,792 24,975 24,229 2.58%
PBT 24,137 4,226 -424 6,223 4,680 1,254 2,010 422.02%
Tax -159 0 -7 -5,114 -3 0 0 -
NP 23,978 4,226 -431 1,109 4,677 1,254 2,010 419.73%
-
NP to SH 24,014 3,899 -513 2,046 3,412 -7 1,493 533.97%
-
Tax Rate 0.66% 0.00% - 82.18% 0.06% 0.00% 0.00% -
Total Cost 1,199 26,781 27,199 17,269 62,115 23,721 22,219 -85.64%
-
Net Worth 232,321 253,435 226,745 198,937 201,604 217,314 215,489 5.12%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 232,321 253,435 226,745 198,937 201,604 217,314 215,489 5.12%
NOSH 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 1,658,888 7.96%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 95.24% 13.63% -1.61% 6.03% 7.00% 5.02% 8.30% -
ROE 10.34% 1.54% -0.23% 1.03% 1.69% 0.00% 0.69% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 1.35 1.67 1.57 1.24 4.50 1.51 1.46 -5.07%
EPS 1.29 0.21 -0.03 0.11 0.23 0.00 0.09 487.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.1365 0.1326 0.1339 0.1359 0.131 0.1299 -2.62%
Adjusted Per Share Value based on latest NOSH - 1,485,714
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 2.83 3.49 3.01 2.07 7.51 2.81 2.73 2.42%
EPS 2.70 0.44 -0.06 0.23 0.38 0.00 0.17 528.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2851 0.2551 0.2238 0.2268 0.2445 0.2424 5.14%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.065 0.075 0.095 0.115 0.075 0.115 0.12 -
P/RPS 4.81 4.49 6.07 9.30 1.67 7.64 8.22 -29.97%
P/EPS 5.04 35.71 -316.67 83.51 32.61 -27,253.18 133.33 -88.66%
EY 19.85 2.80 -0.32 1.20 3.07 0.00 0.75 782.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.72 0.86 0.55 0.88 0.92 -31.56%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 -
Price 0.06 0.095 0.07 0.10 0.115 0.07 0.125 -
P/RPS 4.44 5.69 4.47 8.08 2.55 4.65 8.56 -35.36%
P/EPS 4.65 45.24 -233.33 72.62 50.00 -16,588.89 138.89 -89.54%
EY 21.50 2.21 -0.43 1.38 2.00 -0.01 0.72 856.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.53 0.75 0.85 0.53 0.96 -36.92%

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