[NEXGRAM] YoY Annual (Unaudited) Result on 30-Apr-2014 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
YoY- 90.65%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 53,162 0 135,340 102,050 79,677 62,901 72,311 -4.79%
PBT -11,363 0 13,151 14,951 6,593 6,897 1,225 -
Tax -5,489 0 -4,173 -5 -6 0 -19 147.31%
NP -16,852 0 8,978 14,946 6,587 6,897 1,206 -
-
NP to SH -16,190 0 6,977 14,028 7,358 7,978 1,206 -
-
Tax Rate - - 31.73% 0.03% 0.09% 0.00% 1.55% -
Total Cost 70,014 0 126,362 87,104 73,090 56,004 71,105 -0.24%
-
Net Worth 19,853,135 21,894,014 195,355 98,954 89,882 69,415 80,587 141.09%
Dividend
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 19,853,135 21,894,014 195,355 98,954 89,882 69,415 80,587 141.09%
NOSH 1,883,000 1,876,093 1,453,541 758,270 545,736 406,892 511,666 23.14%
Ratio Analysis
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -31.70% 0.00% 6.63% 14.65% 8.27% 10.96% 1.67% -
ROE -0.08% 0.00% 3.57% 14.18% 8.19% 11.49% 1.50% -
Per Share
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.85 0.00 9.31 13.46 14.60 15.46 14.13 -22.57%
EPS -0.87 0.00 0.48 1.85 1.27 1.89 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.64 11.67 0.1344 0.1305 0.1647 0.1706 0.1575 96.06%
Adjusted Per Share Value based on latest NOSH - 940,736
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 5.98 0.00 15.23 11.48 8.96 7.08 8.14 -4.80%
EPS -1.82 0.00 0.78 1.58 0.83 0.90 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.3366 24.6328 0.2198 0.1113 0.1011 0.0781 0.0907 141.08%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 31/07/17 29/07/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.04 0.05 0.115 0.12 0.085 0.10 0.05 -
P/RPS 1.40 0.00 1.24 0.89 0.58 0.65 0.35 24.79%
P/EPS -4.61 0.00 23.96 6.49 6.30 5.10 21.21 -
EY -21.69 0.00 4.17 15.42 15.86 19.61 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.86 0.92 0.52 0.59 0.32 -
Price Multiplier on Announcement Date
31/07/17 31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 28/06/12 29/06/11 -
Price 0.04 0.045 0.10 0.11 0.085 0.09 0.05 -
P/RPS 1.40 0.00 1.07 0.82 0.58 0.58 0.35 24.79%
P/EPS -4.61 0.00 20.83 5.95 6.30 4.59 21.21 -
EY -21.69 0.00 4.80 16.82 15.86 21.79 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.74 0.84 0.52 0.53 0.32 -

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