[NEXGRAM] QoQ 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- 515.9%
YoY- 603.81%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter 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 9,470 13,644 25,177 31,007 26,768 18,378 -18.78%
PBT -2,257 -13,926 -3,910 24,137 4,226 -424 6,223 -
Tax 38 321 0 -159 0 -7 -5,114 -
NP -2,219 -13,605 -3,910 23,978 4,226 -431 1,109 -
-
NP to SH -2,301 -12,750 -3,675 24,014 3,899 -513 2,046 -
-
Tax Rate - - - 0.66% 0.00% - 82.18% -
Total Cost 15,651 23,075 17,554 1,199 26,781 27,199 17,269 -6.32%
-
Net Worth 214,204 21,706,200 225,828 232,321 253,435 226,745 198,937 5.02%
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 21,706,200 225,828 232,321 253,435 226,745 198,937 5.02%
NOSH 1,883,896 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 17.06%
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% -143.66% -28.66% 95.24% 13.63% -1.61% 6.03% -
ROE -1.07% -0.06% -1.63% 10.34% 1.54% -0.23% 1.03% -
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 0.51 0.74 1.35 1.67 1.57 1.24 -30.28%
EPS -0.12 -0.68 -0.20 1.29 0.21 -0.03 0.11 -
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 1.51 1.07 1.54 2.83 3.49 3.01 2.07 -18.88%
EPS -0.26 -1.43 -0.41 2.70 0.44 -0.06 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 24.4215 0.2541 0.2614 0.2851 0.2551 0.2238 5.03%
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 9.82 0.01 4.81 4.49 6.07 9.30 -23.18%
P/EPS -36.49 -7.29 -0.03 5.04 35.71 -316.67 83.51 -
EY -2.74 -13.71 -3,636.15 19.85 2.80 -0.32 1.20 -
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 8.84 0.01 4.44 5.69 4.47 8.08 -15.66%
P/EPS -36.49 -6.56 -0.03 4.65 45.24 -233.33 72.62 -
EY -2.74 -15.23 -3,636.15 21.50 2.21 -0.43 1.38 -
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