[NEXGRAM] QoQ TTM 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- 232.95%
YoY- 109.04%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 61,723 79,298 96,596 101,330 142,945 136,913 134,374 -40.32%
PBT 4,044 10,527 24,029 34,162 14,705 11,733 14,167 -56.48%
Tax 200 162 -166 -5,280 -5,124 -5,124 -5,117 -
NP 4,244 10,689 23,863 28,882 9,581 6,609 9,050 -39.50%
-
NP to SH 5,288 11,488 23,725 29,446 8,844 4,938 6,944 -16.53%
-
Tax Rate -4.95% -1.54% 0.69% 15.46% 34.85% 43.67% 36.12% -
Total Cost 57,479 68,609 72,733 72,448 133,364 130,304 125,324 -40.38%
-
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 1,865,896 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 16.32%
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 6.88% 13.48% 24.70% 28.50% 6.70% 4.83% 6.73% -
ROE 2.47% 0.05% 10.51% 12.67% 3.49% 2.18% 3.49% -
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 3.31 4.26 5.26 5.44 7.70 8.01 9.04 -48.66%
EPS 0.28 0.62 1.29 1.58 0.48 0.29 0.47 -29.08%
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 7.00 9.00 10.96 11.50 16.22 15.54 15.25 -40.35%
EPS 0.60 1.30 2.69 3.34 1.00 0.56 0.79 -16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2431 24.6339 0.2563 0.2637 0.2876 0.2573 0.2258 5.02%
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 1.36 1.17 1.05 1.19 0.97 1.19 1.27 4.64%
P/EPS 15.88 8.10 4.26 4.11 15.75 32.90 24.61 -25.22%
EY 6.30 12.35 23.48 24.34 6.35 3.04 4.06 33.85%
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 1.36 1.06 1.05 1.10 1.23 0.87 1.11 14.43%
P/EPS 15.88 7.29 4.26 3.79 19.94 24.24 21.40 -17.96%
EY 6.30 13.73 23.48 26.36 5.01 4.13 4.67 21.97%
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