[NEXGRAM] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 119.74%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 43,189 46,136 105,378 154,660 106,528 70,890 63,178 -5.90%
PBT -21,953 -12,834 26,213 10,592 6,768 6,221 7,658 -
Tax 9,652 -53 -180 -4 -8 32 -133 -
NP -12,301 -12,888 26,033 10,588 6,760 6,253 7,525 -
-
NP to SH -12,325 -11,686 25,881 6,530 6,786 6,210 7,525 -
-
Tax Rate - - 0.69% 0.04% 0.12% -0.51% 1.74% -
Total Cost 55,490 59,024 79,345 144,072 99,768 64,637 55,653 -0.04%
-
Net Worth 187,522 208,234 229,590 195,775 184,737 100,294 71,877 16.58%
Dividend
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 187,522 208,234 229,590 195,775 184,737 100,294 71,877 16.58%
NOSH 1,883,000 1,883,000 1,868,110 1,440,588 748,529 589,620 414,999 27.37%
Ratio Analysis
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -28.48% -27.93% 24.70% 6.85% 6.35% 8.82% 11.91% -
ROE -6.57% -5.61% 11.27% 3.34% 3.67% 6.19% 10.47% -
Per Share
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 2.31 2.47 5.64 10.74 14.23 12.02 15.22 -26.04%
EPS -0.67 -0.63 1.39 0.45 0.91 1.05 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 0.1732 -8.34%
Adjusted Per Share Value based on latest NOSH - 1,483,478
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 4.86 5.19 11.86 17.40 11.99 7.98 7.11 -5.90%
EPS -1.39 -1.31 2.91 0.73 0.76 0.70 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2343 0.2583 0.2203 0.2078 0.1128 0.0809 16.57%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.065 0.045 0.055 0.075 0.08 0.095 0.10 -
P/RPS 2.81 1.82 0.98 0.70 0.56 0.79 0.66 26.08%
P/EPS -9.84 -7.18 3.97 16.54 8.82 9.02 5.51 -
EY -10.16 -13.92 25.19 6.04 11.33 11.09 18.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.45 0.55 0.32 0.56 0.58 1.84%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 -
Price 0.035 0.045 0.055 0.115 0.13 0.085 0.10 -
P/RPS 1.51 1.82 0.98 1.07 0.91 0.71 0.66 14.16%
P/EPS -5.30 -7.18 3.97 25.37 14.34 8.07 5.51 -
EY -18.87 -13.92 25.19 3.94 6.97 12.39 18.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.45 0.85 0.53 0.50 0.58 -7.76%

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