Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2011-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     42.29%    YoY -     -84.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 58,710 57,932 72,311 73,657 70,990 63,008 66,057 -7.54%
  QoQ % 1.34% -19.88% -1.83% 3.76% 12.67% -4.62% -
  Horiz. % 88.88% 87.70% 109.47% 111.51% 107.47% 95.38% 100.00%
PBT 7,274 13,488 1,225 1,033 1,280 560 4,917 29.74%
  QoQ % -46.07% 1,001.06% 18.55% -19.27% 128.57% -88.61% -
  Horiz. % 147.94% 274.31% 24.91% 21.02% 26.03% 11.39% 100.00%
Tax -20 0 -19 -25 -34 -124 -26 -16.01%
  QoQ % 0.00% 0.00% 25.00% 25.49% 72.58% -376.92% -
  Horiz. % 76.92% -0.00% 73.08% 97.43% 130.77% 476.92% 100.00%
NP 7,254 13,488 1,206 1,008 1,246 436 4,891 29.96%
  QoQ % -46.22% 1,018.41% 19.64% -19.10% 185.78% -91.09% -
  Horiz. % 148.31% 275.77% 24.66% 20.61% 25.48% 8.91% 100.00%
NP to SH 7,254 13,488 1,206 762 536 404 4,491 37.54%
  QoQ % -46.22% 1,018.41% 58.13% 42.29% 32.67% -91.00% -
  Horiz. % 161.52% 300.33% 26.85% 16.98% 11.93% 9.00% 100.00%
Tax Rate 0.27 % - % 1.55 % 2.45 % 2.66 % 22.14 % 0.53 % -36.14%
  QoQ % 0.00% 0.00% -36.73% -7.89% -87.99% 4,077.36% -
  Horiz. % 50.94% 0.00% 292.45% 462.26% 501.89% 4,177.36% 100.00%
Total Cost 51,456 44,444 71,105 72,649 69,744 62,572 61,166 -10.86%
  QoQ % 15.78% -37.50% -2.13% 4.17% 11.46% 2.30% -
  Horiz. % 84.13% 72.66% 116.25% 118.77% 114.02% 102.30% 100.00%
Net Worth 73,014 74,494 80,587 63,900 71,645 80,194 66,658 6.24%
  QoQ % -1.99% -7.56% 26.11% -10.81% -10.66% 20.31% -
  Horiz. % 109.54% 111.76% 120.90% 95.86% 107.48% 120.31% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 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
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 73,014 74,494 80,587 63,900 71,645 80,194 66,658 6.24%
  QoQ % -1.99% -7.56% 26.11% -10.81% -10.66% 20.31% -
  Horiz. % 109.54% 111.76% 120.90% 95.86% 107.48% 120.31% 100.00%
NOSH 431,785 443,684 511,666 408,571 446,666 505,000 415,833 2.53%
  QoQ % -2.68% -13.29% 25.23% -8.53% -11.55% 21.44% -
  Horiz. % 103.84% 106.70% 123.05% 98.25% 107.41% 121.44% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 12.36 % 23.28 % 1.67 % 1.37 % 1.76 % 0.69 % 7.40 % 40.64%
  QoQ % -46.91% 1,294.01% 21.90% -22.16% 155.07% -90.68% -
  Horiz. % 167.03% 314.59% 22.57% 18.51% 23.78% 9.32% 100.00%
ROE 9.93 % 18.11 % 1.50 % 1.19 % 0.75 % 0.50 % 6.74 % 29.39%
  QoQ % -45.17% 1,107.33% 26.05% 58.67% 50.00% -92.58% -
  Horiz. % 147.33% 268.69% 22.26% 17.66% 11.13% 7.42% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 13.60 13.06 14.13 18.03 15.89 12.48 15.89 -9.83%
  QoQ % 4.13% -7.57% -21.63% 13.47% 27.32% -21.46% -
  Horiz. % 85.59% 82.19% 88.92% 113.47% 100.00% 78.54% 100.00%
EPS 1.68 3.04 0.26 0.19 0.12 0.08 1.08 34.14%
  QoQ % -44.74% 1,069.23% 36.84% 58.33% 50.00% -92.59% -
  Horiz. % 155.56% 281.48% 24.07% 17.59% 11.11% 7.41% 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 0.1691 0.1679 0.1575 0.1564 0.1604 0.1588 0.1603 3.62%
  QoQ % 0.71% 6.60% 0.70% -2.49% 1.01% -0.94% -
  Horiz. % 105.49% 104.74% 98.25% 97.57% 100.06% 99.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 2.14 2.11 2.64 2.69 2.59 2.30 2.41 -7.60%
  QoQ % 1.42% -20.08% -1.86% 3.86% 12.61% -4.56% -
  Horiz. % 88.80% 87.55% 109.54% 111.62% 107.47% 95.44% 100.00%
EPS 0.26 0.49 0.04 0.03 0.02 0.01 0.16 38.10%
  QoQ % -46.94% 1,125.00% 33.33% 50.00% 100.00% -93.75% -
  Horiz. % 162.50% 306.25% 25.00% 18.75% 12.50% 6.25% 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 0.0266 0.0272 0.0294 0.0233 0.0261 0.0293 0.0243 6.20%
  QoQ % -2.21% -7.48% 26.18% -10.73% -10.92% 20.58% -
  Horiz. % 109.47% 111.93% 120.99% 95.88% 107.41% 120.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.37 0.38 0.35 0.28 0.31 0.40 0.31 12.48%
  QoQ % -2.63% 8.57% 25.00% -9.68% -22.50% 29.03% -
  Horiz. % 119.35% 122.58% 112.90% 90.32% 100.00% 129.03% 100.00%
P/EPS 2.98 1.64 21.21 26.79 41.67 62.50 4.63 -25.39%
  QoQ % 81.71% -92.27% -20.83% -35.71% -33.33% 1,249.89% -
  Horiz. % 64.36% 35.42% 458.10% 578.62% 900.00% 1,349.89% 100.00%
EY 33.60 60.80 4.71 3.73 2.40 1.60 21.60 34.14%
  QoQ % -44.74% 1,190.87% 26.27% 55.42% 50.00% -92.59% -
  Horiz. % 155.56% 281.48% 21.81% 17.27% 11.11% 7.41% 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 0.30 0.30 0.32 0.32 0.31 0.31 0.31 -2.16%
  QoQ % 0.00% -6.25% 0.00% 3.23% 0.00% 0.00% -
  Horiz. % 96.77% 96.77% 103.23% 103.23% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 28/12/11 27/09/11 29/06/11 29/03/11 28/12/10 28/09/10 29/06/10 -
Price 0.0600 0.0400 0.0500 0.0500 0.0400 0.0500 0.0500 -
P/RPS 0.44 0.31 0.35 0.28 0.25 0.40 0.31 26.22%
  QoQ % 41.94% -11.43% 25.00% 12.00% -37.50% 29.03% -
  Horiz. % 141.94% 100.00% 112.90% 90.32% 80.65% 129.03% 100.00%
P/EPS 3.57 1.32 21.21 26.79 33.33 62.50 4.63 -15.87%
  QoQ % 170.45% -93.78% -20.83% -19.62% -46.67% 1,249.89% -
  Horiz. % 77.11% 28.51% 458.10% 578.62% 719.87% 1,349.89% 100.00%
EY 28.00 76.00 4.71 3.73 3.00 1.60 21.60 18.83%
  QoQ % -63.16% 1,513.59% 26.27% 24.33% 87.50% -92.59% -
  Horiz. % 129.63% 351.85% 21.81% 17.27% 13.89% 7.41% 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 0.35 0.24 0.32 0.32 0.25 0.31 0.31 8.40%
  QoQ % 45.83% -25.00% 0.00% 28.00% -19.35% 0.00% -
  Horiz. % 112.90% 77.42% 103.23% 103.23% 80.65% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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!

TOP ARTICLES

1. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
2. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
6. Vivocom March SuperBull Run !!! Covid Trader
7. Purchased Top Glove - felicity Good Articles to Share
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS