[NEXGRAM] YoY TTM 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- 79.1%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 51,370 50,992 46,205 142,945 99,213 97,575 67,710 -4.31%
PBT -51,506 -8,413 -27,026 14,705 15,841 6,675 6,051 -
Tax -312 -5,487 365 -5,124 -1,292 -29 35 -
NP -51,818 -13,900 -26,661 9,581 14,549 6,646 6,086 -
-
NP to SH -57,675 -13,933 -24,913 8,844 12,865 7,544 6,311 -
-
Tax Rate - - - 34.85% 8.16% 0.43% -0.58% -
Total Cost 103,188 64,892 72,866 133,364 84,664 90,929 61,624 8.59%
-
Net Worth 14,446,936 18,808,232 209,353 253,435 0 128,305 78,046 130.41%
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 18,808,232 209,353 253,435 0 128,305 78,046 130.41%
NOSH 2,071,204 1,883,000 1,865,896 1,856,666 1,658,888 654,285 464,838 26.98%
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 -100.87% -27.26% -57.70% 6.70% 14.66% 6.81% 8.99% -
ROE -0.40% -0.07% -11.90% 3.49% 0.00% 5.88% 8.09% -
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 2.60 2.73 2.48 7.70 5.98 14.91 14.57 -24.08%
EPS -2.92 -0.75 -1.34 0.48 0.78 1.15 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.32 10.08 0.1122 0.1365 0.00 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 5.78 5.74 5.20 16.08 11.16 10.98 7.62 -4.32%
EPS -6.49 -1.57 -2.80 1.00 1.45 0.85 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.2542 21.161 0.2355 0.2851 0.00 0.1444 0.0878 130.41%
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 0.58 1.28 1.41 0.97 1.92 0.60 0.82 -5.38%
P/EPS -0.51 -4.69 -2.62 15.75 14.83 7.81 8.84 -
EY -194.82 -21.33 -38.15 6.35 6.74 12.81 11.31 -
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 0.00 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 0.58 1.83 2.22 1.23 1.17 0.50 0.69 -2.73%
P/EPS -0.51 -6.70 -4.12 19.94 9.03 6.50 7.37 -
EY -194.82 -14.93 -24.28 5.01 11.08 15.37 13.58 -
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 0.00 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