[NEXGRAM] YoY Annualized Quarter Result on 31-Jul-2016 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
Revenue 58,341 45,638 53,162 0 102,050 79,677 62,901 -1.03%
PBT -20,288 -57,581 -11,363 0 14,951 6,593 6,897 -
Tax -1,553 -296 -5,489 0 -5 -6 0 -
NP -21,841 -57,877 -16,852 0 14,946 6,587 6,897 -
-
NP to SH -21,913 -57,864 -16,190 0 14,028 7,358 7,978 -
-
Tax Rate - - - - 0.03% 0.09% 0.00% -
Total Cost 80,182 103,515 70,014 0 87,104 73,090 56,004 5.07%
-
Net Worth 12,339,400 142,645 19,853,135 21,894,014 98,954 89,882 69,415 104.22%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 12,339,400 142,645 19,853,135 21,894,014 98,954 89,882 69,415 104.22%
NOSH 2,071,204 1,949,134 1,883,000 1,876,093 758,270 545,736 406,892 25.14%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -37.44% -126.82% -31.70% 0.00% 14.65% 8.27% 10.96% -
ROE -0.18% -40.57% -0.08% 0.00% 14.18% 8.19% 11.49% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
RPS 2.84 2.41 2.85 0.00 13.46 14.60 15.46 -20.82%
EPS -1.07 -3.05 -0.87 0.00 1.85 1.27 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 0.0752 10.64 11.67 0.1305 0.1647 0.1706 63.38%
Adjusted Per Share Value based on latest NOSH - 1,860,000
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
RPS 6.56 5.13 5.98 0.00 11.48 8.96 7.08 -1.04%
EPS -2.47 -6.51 -1.82 0.00 1.58 0.83 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.883 0.1605 22.3366 24.6328 0.1113 0.1011 0.0781 104.22%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 -
Price 0.015 0.03 0.04 0.05 0.12 0.085 0.10 -
P/RPS 0.53 1.25 1.40 0.00 0.89 0.58 0.65 -2.77%
P/EPS -1.41 -0.98 -4.61 0.00 6.49 6.30 5.10 -
EY -71.15 -101.68 -21.69 0.00 15.42 15.86 19.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.00 0.00 0.92 0.52 0.59 -
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 CAGR
Date 30/09/19 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 -
Price 0.015 0.025 0.04 0.045 0.11 0.085 0.09 -
P/RPS 0.53 1.04 1.40 0.00 0.82 0.58 0.58 -1.23%
P/EPS -1.41 -0.82 -4.61 0.00 5.95 6.30 4.59 -
EY -71.15 -122.02 -21.69 0.00 16.82 15.86 21.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.00 0.00 0.84 0.52 0.53 -

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