[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jul-2015

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 96,597 0 57,776 0 134,373 115,995 49,204 56.85%
PBT 24,029 0 3,801 0 14,167 7,944 3,264 278.89%
Tax -165 0 -6 0 -5,117 -3 0 -
NP 23,864 0 3,795 0 9,050 7,941 3,264 277.15%
-
NP to SH 23,725 0 3,385 0 6,944 4,898 1,486 535.12%
-
Tax Rate 0.69% - 0.16% - 36.12% 0.04% 0.00% -
Total Cost 72,733 0 53,981 0 125,323 108,054 45,940 35.87%
-
Net Worth 229,590 232,620 256,695 226,745 194,629 195,775 102,455 71.32%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 229,590 232,620 256,695 226,745 194,629 195,775 102,455 71.32%
NOSH 1,868,110 1,863,945 1,880,555 1,710,000 1,453,541 1,440,588 782,105 78.78%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 24.70% 0.00% 6.57% 0.00% 6.73% 6.85% 6.63% -
ROE 10.33% 0.00% 1.32% 0.00% 3.57% 2.50% 1.45% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 5.17 0.00 3.07 0.00 9.24 8.05 6.29 -12.26%
EPS 1.27 0.00 0.18 0.00 0.38 0.34 0.19 255.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 0.131 -4.16%
Adjusted Per Share Value based on latest NOSH - 1,710,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 10.87 0.00 6.50 0.00 15.12 13.05 5.54 56.79%
EPS 2.67 0.00 0.38 0.00 0.78 0.55 0.17 528.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2583 0.2617 0.2888 0.2551 0.219 0.2203 0.1153 71.29%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.055 0.065 0.075 0.095 0.115 0.075 0.115 -
P/RPS 1.06 0.00 2.44 0.00 1.24 0.93 1.83 -30.53%
P/EPS 4.33 0.00 41.67 0.00 24.07 22.06 60.53 -82.79%
EY 23.09 0.00 2.40 0.00 4.15 4.53 1.65 481.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.55 0.72 0.86 0.55 0.88 -36.07%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 -
Price 0.055 0.06 0.095 0.07 0.10 0.115 0.07 -
P/RPS 1.06 0.00 3.09 0.00 1.08 1.43 1.11 -3.02%
P/EPS 4.33 0.00 52.78 0.00 20.93 33.82 36.84 -76.03%
EY 23.09 0.00 1.89 0.00 4.78 2.96 2.71 317.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.70 0.53 0.75 0.85 0.53 -10.34%

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