[NEXGRAM] YoY Annualized Quarter 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--%
YoY- 127.79%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 53,304 41,840 46,182 115,552 98,408 104,126 68,332 -3.89%
PBT -332 -12,482 -18,380 7,602 6,528 5,748 5,584 -
Tax 60 92 86 -12 0 0 46 4.33%
NP -272 -12,390 -18,294 7,590 6,528 5,748 5,630 -
-
NP to SH -23,752 -12,464 -16,976 6,770 2,972 5,800 5,424 -
-
Tax Rate - - - 0.16% 0.00% 0.00% -0.82% -
Total Cost 53,576 54,230 64,476 107,962 91,880 98,378 62,702 -2.48%
-
Net Worth 14,446,936 18,808,232 209,353 256,695 102,455 129,247 77,177 130.82%
Dividend
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 14,446,936 18,808,232 209,353 256,695 102,455 129,247 77,177 130.82%
NOSH 2,071,204 1,883,000 1,883,000 1,880,555 782,105 659,090 459,661 27.21%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -0.51% -29.61% -39.61% 6.57% 6.63% 5.52% 8.24% -
ROE -0.16% -0.07% -8.11% 2.64% 2.90% 4.49% 7.03% -
Per Share
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.70 2.24 2.48 6.14 12.58 15.80 14.87 -23.87%
EPS -0.08 -0.66 -0.90 0.36 0.38 0.88 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.32 10.08 0.1122 0.1365 0.131 0.1961 0.1679 82.85%
Adjusted Per Share Value based on latest NOSH - 1,856,666
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 6.00 4.71 5.20 13.00 11.07 11.72 7.69 -3.88%
EPS -2.67 -1.40 -1.91 0.76 0.33 0.65 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.2542 21.161 0.2355 0.2888 0.1153 0.1454 0.0868 130.84%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/01/19 30/01/18 31/01/17 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.015 0.035 0.035 0.075 0.115 0.09 0.12 -
P/RPS 0.56 1.56 1.41 1.22 0.91 0.57 0.81 -5.73%
P/EPS -1.25 -5.24 -3.85 20.83 30.26 10.23 10.17 -
EY -80.23 -19.09 -25.99 4.80 3.30 9.78 9.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.31 0.55 0.88 0.46 0.71 -
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 22/03/19 30/03/18 31/03/17 31/12/15 30/12/14 26/12/13 24/12/12 -
Price 0.015 0.05 0.055 0.095 0.07 0.075 0.10 -
P/RPS 0.56 2.23 2.22 1.55 0.56 0.47 0.67 -2.82%
P/EPS -1.25 -7.49 -6.05 26.39 18.42 8.52 8.47 -
EY -80.23 -13.36 -16.54 3.79 5.43 11.73 11.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.49 0.70 0.53 0.38 0.60 -

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