[NEXGRAM] QoQ TTM Result on 31-Oct-2014 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -9.69%
YoY- 70.53%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 136,913 134,374 138,173 99,213 101,322 102,072 106,404 18.35%
PBT 11,733 14,167 18,319 15,841 16,037 15,451 7,003 41.19%
Tax -5,124 -5,117 -1,289 -1,292 -1,291 -1,291 -35 2703.23%
NP 6,609 9,050 17,030 14,549 14,746 14,160 6,968 -3.47%
-
NP to SH 4,938 6,944 14,086 12,865 14,246 14,278 7,789 -26.26%
-
Tax Rate 43.67% 36.12% 7.04% 8.16% 8.05% 8.36% 0.50% -
Total Cost 130,304 125,324 121,143 84,664 86,576 87,912 99,436 19.80%
-
Net Worth 226,745 198,937 201,604 0 215,489 122,766 207,976 5.94%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 226,745 198,937 201,604 0 215,489 122,766 207,976 5.94%
NOSH 1,710,000 1,485,714 1,483,478 1,658,888 1,658,888 940,736 842,692 60.48%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 4.83% 6.73% 12.33% 14.66% 14.55% 13.87% 6.55% -
ROE 2.18% 3.49% 6.99% 0.00% 6.61% 11.63% 3.75% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 8.01 9.04 9.31 5.98 6.11 10.85 12.63 -26.24%
EPS 0.29 0.47 0.95 0.78 0.86 1.52 0.92 -53.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1339 0.1359 0.00 0.1299 0.1305 0.2468 -33.98%
Adjusted Per Share Value based on latest NOSH - 1,658,888
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 15.40 15.12 15.55 11.16 11.40 11.48 11.97 18.34%
EPS 0.56 0.78 1.58 1.45 1.60 1.61 0.88 -26.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2238 0.2268 0.00 0.2424 0.1381 0.234 5.94%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.095 0.115 0.075 0.115 0.12 0.12 0.08 -
P/RPS 1.19 1.27 0.81 1.92 1.96 1.11 0.63 52.98%
P/EPS 32.90 24.61 7.90 14.83 13.97 7.91 8.66 144.06%
EY 3.04 4.06 12.66 6.74 7.16 12.65 11.55 -59.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.55 0.00 0.92 0.92 0.32 71.96%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 -
Price 0.07 0.10 0.115 0.07 0.125 0.11 0.13 -
P/RPS 0.87 1.11 1.23 1.17 2.05 1.01 1.03 -10.67%
P/EPS 24.24 21.40 12.11 9.03 14.56 7.25 14.06 43.92%
EY 4.13 4.67 8.26 11.08 6.87 13.80 7.11 -30.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 0.85 0.00 0.96 0.84 0.53 0.00%

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