[NEXGRAM] QoQ TTM Result on 31-Oct-2015 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 79.1%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 79,298 96,596 101,330 142,945 136,913 134,374 138,173 -30.96%
PBT 10,527 24,029 34,162 14,705 11,733 14,167 18,319 -30.90%
Tax 162 -166 -5,280 -5,124 -5,124 -5,117 -1,289 -
NP 10,689 23,863 28,882 9,581 6,609 9,050 17,030 -26.71%
-
NP to SH 11,488 23,725 29,446 8,844 4,938 6,944 14,086 -12.71%
-
Tax Rate -1.54% 0.69% 15.46% 34.85% 43.67% 36.12% 7.04% -
Total Cost 68,609 72,733 72,448 133,364 130,304 125,324 121,143 -31.57%
-
Net Worth 21,706,200 225,828 232,321 253,435 226,745 198,937 201,604 2169.66%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 21,706,200 225,828 232,321 253,435 226,745 198,937 201,604 2169.66%
NOSH 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 16.29%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 13.48% 24.70% 28.50% 6.70% 4.83% 6.73% 12.33% -
ROE 0.05% 10.51% 12.67% 3.49% 2.18% 3.49% 6.99% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 4.26 5.26 5.44 7.70 8.01 9.04 9.31 -40.64%
EPS 0.62 1.29 1.58 0.48 0.29 0.47 0.95 -24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.67 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 1851.69%
Adjusted Per Share Value based on latest NOSH - 1,856,666
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 9.36 11.40 11.96 16.87 16.16 15.86 16.31 -30.96%
EPS 1.36 2.80 3.48 1.04 0.58 0.82 1.66 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.6173 0.2665 0.2742 0.2991 0.2676 0.2348 0.2379 2169.85%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.05 0.055 0.065 0.075 0.095 0.115 0.075 -
P/RPS 1.17 1.05 1.19 0.97 1.19 1.27 0.81 27.80%
P/EPS 8.10 4.26 4.11 15.75 32.90 24.61 7.90 1.68%
EY 12.35 23.48 24.34 6.35 3.04 4.06 12.66 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.52 0.55 0.72 0.86 0.55 -
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 -
Price 0.045 0.055 0.06 0.095 0.07 0.10 0.115 -
P/RPS 1.06 1.05 1.10 1.23 0.87 1.11 1.23 -9.44%
P/EPS 7.29 4.26 3.79 19.94 24.24 21.40 12.11 -28.72%
EY 13.73 23.48 26.36 5.01 4.13 4.67 8.26 40.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.48 0.70 0.53 0.75 0.85 -

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