[NEXGRAM] YoY TTM Result on 30-Apr-2016 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- -19.43%
YoY- 241.66%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 55,572 50,953 44,174 96,596 138,173 106,404 68,684 -3.33%
PBT -39,797 -18,200 -22,441 24,029 18,319 7,003 5,818 -
Tax -7,497 1,788 246 -166 -1,289 -35 125 -
NP -47,294 -16,412 -22,195 23,863 17,030 6,968 5,943 -
-
NP to SH -52,878 -16,668 -20,483 23,725 14,086 7,789 6,076 -
-
Tax Rate - - - 0.69% 7.04% 0.50% -2.15% -
Total Cost 102,866 67,365 66,369 72,733 121,143 99,436 62,741 8.23%
-
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37%
NOSH 2,071,204 1,883,000 1,883,000 1,837,499 1,483,478 842,692 486,499 26.10%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -85.10% -32.21% -50.24% 24.70% 12.33% 6.55% 8.65% -
ROE -0.36% -8.89% -9.84% 10.51% 6.99% 3.75% 7.34% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.75 2.73 2.37 5.26 9.31 12.63 14.12 -23.04%
EPS -2.62 -0.89 -1.10 1.29 0.95 0.92 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.33 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 82.66%
Adjusted Per Share Value based on latest NOSH - 1,837,499
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 6.25 5.73 4.97 10.87 15.55 11.97 7.73 -3.34%
EPS -5.95 -1.88 -2.30 2.67 1.58 0.88 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.6396 0.211 0.2343 0.2541 0.2268 0.234 0.0931 129.37%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 -
Price 0.02 0.065 0.045 0.055 0.075 0.08 0.095 -
P/RPS 0.73 2.38 1.90 1.05 0.81 0.63 0.67 1.38%
P/EPS -0.76 -7.28 -4.10 4.26 7.90 8.66 7.61 -
EY -131.04 -13.74 -24.39 23.48 12.66 11.55 13.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.40 0.45 0.55 0.32 0.56 -
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 -
Price 0.015 0.035 0.045 0.055 0.115 0.13 0.085 -
P/RPS 0.54 1.28 1.90 1.05 1.23 1.03 0.60 -1.67%
P/EPS -0.57 -3.92 -4.10 4.26 12.11 14.06 6.81 -
EY -174.72 -25.52 -24.39 23.48 8.26 7.11 14.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.40 0.45 0.85 0.53 0.50 -

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