Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2013-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     18.47%    YoY -     -7.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 106,528 104,126 99,916 79,677 70,890 68,332 66,428 36.89%
  QoQ % 2.31% 4.21% 25.40% 12.39% 3.74% 2.87% -
  Horiz. % 160.37% 156.75% 150.41% 119.94% 106.72% 102.87% 100.00%
PBT 6,768 5,748 5,696 6,593 6,221 5,584 5,580 13.69%
  QoQ % 17.75% 0.91% -13.61% 5.97% 11.41% 0.07% -
  Horiz. % 121.29% 103.01% 102.08% 118.15% 111.49% 100.07% 100.00%
Tax -8 0 0 -6 32 46 -360 -92.04%
  QoQ % 0.00% 0.00% 0.00% -118.75% -30.43% 112.78% -
  Horiz. % 2.22% -0.00% -0.00% 1.67% -8.89% -12.78% 100.00%
NP 6,760 5,748 5,696 6,587 6,253 5,630 5,220 18.75%
  QoQ % 17.61% 0.91% -13.53% 5.34% 11.07% 7.85% -
  Horiz. % 129.50% 110.11% 109.12% 126.19% 119.80% 107.85% 100.00%
NP to SH 6,786 5,800 6,100 7,358 6,210 5,424 5,220 19.06%
  QoQ % 17.01% -4.92% -17.10% 18.47% 14.50% 3.91% -
  Horiz. % 130.01% 111.11% 116.86% 140.96% 118.98% 103.91% 100.00%
Tax Rate 0.12 % - % - % 0.09 % -0.51 % -0.82 % 6.45 % -92.93%
  QoQ % 0.00% 0.00% 0.00% 117.65% 37.80% -112.71% -
  Horiz. % 1.86% 0.00% 0.00% 1.40% -7.91% -12.71% 100.00%
Total Cost 99,768 98,378 94,220 73,090 64,637 62,702 61,208 38.38%
  QoQ % 1.41% 4.41% 28.91% 13.08% 3.09% 2.44% -
  Horiz. % 163.00% 160.73% 153.93% 119.41% 105.60% 102.44% 100.00%
Net Worth 184,737 129,247 88,776 89,882 100,294 77,177 104,897 45.68%
  QoQ % 42.93% 45.59% -1.23% -10.38% 29.95% -26.43% -
  Horiz. % 176.11% 123.21% 84.63% 85.69% 95.61% 73.57% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 184,737 129,247 88,776 89,882 100,294 77,177 104,897 45.68%
  QoQ % 42.93% 45.59% -1.23% -10.38% 29.95% -26.43% -
  Horiz. % 176.11% 123.21% 84.63% 85.69% 95.61% 73.57% 100.00%
NOSH 748,529 659,090 544,642 545,736 589,620 459,661 621,428 13.17%
  QoQ % 13.57% 21.01% -0.20% -7.44% 28.27% -26.03% -
  Horiz. % 120.45% 106.06% 87.64% 87.82% 94.88% 73.97% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.35 % 5.52 % 5.70 % 8.27 % 8.82 % 8.24 % 7.86 % -13.22%
  QoQ % 15.04% -3.16% -31.08% -6.24% 7.04% 4.83% -
  Horiz. % 80.79% 70.23% 72.52% 105.22% 112.21% 104.83% 100.00%
ROE 3.67 % 4.49 % 6.87 % 8.19 % 6.19 % 7.03 % 4.98 % -18.37%
  QoQ % -18.26% -34.64% -16.12% 32.31% -11.95% 41.16% -
  Horiz. % 73.69% 90.16% 137.95% 164.46% 124.30% 141.16% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 14.23 15.80 18.35 14.60 12.02 14.87 10.69 20.95%
  QoQ % -9.94% -13.90% 25.68% 21.46% -19.17% 39.10% -
  Horiz. % 133.12% 147.80% 171.66% 136.58% 112.44% 139.10% 100.00%
EPS 0.91 0.88 1.12 1.27 1.05 1.18 0.84 5.47%
  QoQ % 3.41% -21.43% -11.81% 20.95% -11.02% 40.48% -
  Horiz. % 108.33% 104.76% 133.33% 151.19% 125.00% 140.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2468 0.1961 0.1630 0.1647 0.1701 0.1679 0.1688 28.73%
  QoQ % 25.85% 20.31% -1.03% -3.17% 1.31% -0.53% -
  Horiz. % 146.21% 116.17% 96.56% 97.57% 100.77% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 3.89 3.80 3.64 2.91 2.59 2.49 2.42 37.10%
  QoQ % 2.37% 4.40% 25.09% 12.36% 4.02% 2.89% -
  Horiz. % 160.74% 157.02% 150.41% 120.25% 107.02% 102.89% 100.00%
EPS 0.25 0.21 0.22 0.27 0.23 0.20 0.19 20.02%
  QoQ % 19.05% -4.55% -18.52% 17.39% 15.00% 5.26% -
  Horiz. % 131.58% 110.53% 115.79% 142.11% 121.05% 105.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0674 0.0471 0.0324 0.0328 0.0366 0.0282 0.0383 45.61%
  QoQ % 43.10% 45.37% -1.22% -10.38% 29.79% -26.37% -
  Horiz. % 175.98% 122.98% 84.60% 85.64% 95.56% 73.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.0800 0.0900 0.0850 0.0850 0.0950 0.1200 0.1000 -
P/RPS 0.56 0.57 0.46 0.58 0.79 0.81 0.94 -29.13%
  QoQ % -1.75% 23.91% -20.69% -26.58% -2.47% -13.83% -
  Horiz. % 59.57% 60.64% 48.94% 61.70% 84.04% 86.17% 100.00%
P/EPS 8.82 10.23 7.59 6.30 9.02 10.17 11.90 -18.06%
  QoQ % -13.78% 34.78% 20.48% -30.16% -11.31% -14.54% -
  Horiz. % 74.12% 85.97% 63.78% 52.94% 75.80% 85.46% 100.00%
EY 11.33 9.78 13.18 15.86 11.09 9.83 8.40 22.01%
  QoQ % 15.85% -25.80% -16.90% 43.01% 12.82% 17.02% -
  Horiz. % 134.88% 116.43% 156.90% 188.81% 132.02% 117.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.46 0.52 0.52 0.56 0.71 0.59 -33.42%
  QoQ % -30.43% -11.54% 0.00% -7.14% -21.13% 20.34% -
  Horiz. % 54.24% 77.97% 88.14% 88.14% 94.92% 120.34% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 -
Price 0.1300 0.0750 0.0850 0.0850 0.0850 0.1000 0.0900 -
P/RPS 0.91 0.47 0.46 0.58 0.71 0.67 0.84 5.47%
  QoQ % 93.62% 2.17% -20.69% -18.31% 5.97% -20.24% -
  Horiz. % 108.33% 55.95% 54.76% 69.05% 84.52% 79.76% 100.00%
P/EPS 14.34 8.52 7.59 6.30 8.07 8.47 10.71 21.42%
  QoQ % 68.31% 12.25% 20.48% -21.93% -4.72% -20.92% -
  Horiz. % 133.89% 79.55% 70.87% 58.82% 75.35% 79.08% 100.00%
EY 6.97 11.73 13.18 15.86 12.39 11.80 9.33 -17.62%
  QoQ % -40.58% -11.00% -16.90% 28.01% 5.00% 26.47% -
  Horiz. % 74.71% 125.72% 141.26% 169.99% 132.80% 126.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.38 0.52 0.52 0.50 0.60 0.53 -
  QoQ % 39.47% -26.92% 0.00% 4.00% -16.67% 13.21% -
  Horiz. % 100.00% 71.70% 98.11% 98.11% 94.34% 113.21% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS