Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2013-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 21-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     14.50%    YoY -     -17.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 104,126 99,916 79,677 70,890 68,332 66,428 62,901 39.81%
  QoQ % 4.21% 25.40% 12.39% 3.74% 2.87% 5.61% -
  Horiz. % 165.54% 158.85% 126.67% 112.70% 108.63% 105.61% 100.00%
PBT 5,748 5,696 6,593 6,221 5,584 5,580 6,897 -11.41%
  QoQ % 0.91% -13.61% 5.97% 11.41% 0.07% -19.10% -
  Horiz. % 83.34% 82.59% 95.59% 90.20% 80.96% 80.90% 100.00%
Tax 0 0 -6 32 46 -360 0 -
  QoQ % 0.00% 0.00% -118.75% -30.43% 112.78% 0.00% -
  Horiz. % -0.00% -0.00% 1.67% -8.89% -12.78% 100.00% -
NP 5,748 5,696 6,587 6,253 5,630 5,220 6,897 -11.41%
  QoQ % 0.91% -13.53% 5.34% 11.07% 7.85% -24.31% -
  Horiz. % 83.34% 82.59% 95.51% 90.67% 81.63% 75.69% 100.00%
NP to SH 5,800 6,100 7,358 6,210 5,424 5,220 7,978 -19.10%
  QoQ % -4.92% -17.10% 18.47% 14.50% 3.91% -34.57% -
  Horiz. % 72.70% 76.46% 92.23% 77.85% 67.99% 65.43% 100.00%
Tax Rate - % - % 0.09 % -0.51 % -0.82 % 6.45 % - % -
  QoQ % 0.00% 0.00% 117.65% 37.80% -112.71% 0.00% -
  Horiz. % 0.00% 0.00% 1.40% -7.91% -12.71% 100.00% -
Total Cost 98,378 94,220 73,090 64,637 62,702 61,208 56,004 45.44%
  QoQ % 4.41% 28.91% 13.08% 3.09% 2.44% 9.29% -
  Horiz. % 175.66% 168.24% 130.51% 115.42% 111.96% 109.29% 100.00%
Net Worth 129,247 88,776 89,882 100,294 77,177 104,897 69,415 51.18%
  QoQ % 45.59% -1.23% -10.38% 29.95% -26.43% 51.11% -
  Horiz. % 186.19% 127.89% 129.48% 144.48% 111.18% 151.11% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 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
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 129,247 88,776 89,882 100,294 77,177 104,897 69,415 51.18%
  QoQ % 45.59% -1.23% -10.38% 29.95% -26.43% 51.11% -
  Horiz. % 186.19% 127.89% 129.48% 144.48% 111.18% 151.11% 100.00%
NOSH 659,090 544,642 545,736 589,620 459,661 621,428 406,892 37.80%
  QoQ % 21.01% -0.20% -7.44% 28.27% -26.03% 52.73% -
  Horiz. % 161.98% 133.85% 134.12% 144.91% 112.97% 152.73% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.52 % 5.70 % 8.27 % 8.82 % 8.24 % 7.86 % 10.96 % -36.62%
  QoQ % -3.16% -31.08% -6.24% 7.04% 4.83% -28.28% -
  Horiz. % 50.36% 52.01% 75.46% 80.47% 75.18% 71.72% 100.00%
ROE 4.49 % 6.87 % 8.19 % 6.19 % 7.03 % 4.98 % 11.49 % -46.46%
  QoQ % -34.64% -16.12% 32.31% -11.95% 41.16% -56.66% -
  Horiz. % 39.08% 59.79% 71.28% 53.87% 61.18% 43.34% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 15.80 18.35 14.60 12.02 14.87 10.69 15.46 1.46%
  QoQ % -13.90% 25.68% 21.46% -19.17% 39.10% -30.85% -
  Horiz. % 102.20% 118.69% 94.44% 77.75% 96.18% 69.15% 100.00%
EPS 0.88 1.12 1.27 1.05 1.18 0.84 1.89 -39.84%
  QoQ % -21.43% -11.81% 20.95% -11.02% 40.48% -55.56% -
  Horiz. % 46.56% 59.26% 67.20% 55.56% 62.43% 44.44% 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 0.1961 0.1630 0.1647 0.1701 0.1679 0.1688 0.1706 9.70%
  QoQ % 20.31% -1.03% -3.17% 1.31% -0.53% -1.06% -
  Horiz. % 114.95% 95.55% 96.54% 99.71% 98.42% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 3.78 3.63 2.89 2.57 2.48 2.41 2.28 39.95%
  QoQ % 4.13% 25.61% 12.45% 3.63% 2.90% 5.70% -
  Horiz. % 165.79% 159.21% 126.75% 112.72% 108.77% 105.70% 100.00%
EPS 0.21 0.22 0.27 0.23 0.20 0.19 0.29 -19.31%
  QoQ % -4.55% -18.52% 17.39% 15.00% 5.26% -34.48% -
  Horiz. % 72.41% 75.86% 93.10% 79.31% 68.97% 65.52% 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 0.0469 0.0322 0.0326 0.0364 0.0280 0.0381 0.0252 51.13%
  QoQ % 45.65% -1.23% -10.44% 30.00% -26.51% 51.19% -
  Horiz. % 186.11% 127.78% 129.37% 144.44% 111.11% 151.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.0900 0.0850 0.0850 0.0950 0.1200 0.1000 0.1000 -
P/RPS 0.57 0.46 0.58 0.79 0.81 0.94 0.65 -8.36%
  QoQ % 23.91% -20.69% -26.58% -2.47% -13.83% 44.62% -
  Horiz. % 87.69% 70.77% 89.23% 121.54% 124.62% 144.62% 100.00%
P/EPS 10.23 7.59 6.30 9.02 10.17 11.90 5.10 58.85%
  QoQ % 34.78% 20.48% -30.16% -11.31% -14.54% 133.33% -
  Horiz. % 200.59% 148.82% 123.53% 176.86% 199.41% 233.33% 100.00%
EY 9.78 13.18 15.86 11.09 9.83 8.40 19.61 -37.03%
  QoQ % -25.80% -16.90% 43.01% 12.82% 17.02% -57.16% -
  Horiz. % 49.87% 67.21% 80.88% 56.55% 50.13% 42.84% 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 0.46 0.52 0.52 0.56 0.71 0.59 0.59 -15.25%
  QoQ % -11.54% 0.00% -7.14% -21.13% 20.34% 0.00% -
  Horiz. % 77.97% 88.14% 88.14% 94.92% 120.34% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 -
Price 0.0750 0.0850 0.0850 0.0850 0.1000 0.0900 0.0900 -
P/RPS 0.47 0.46 0.58 0.71 0.67 0.84 0.58 -13.05%
  QoQ % 2.17% -20.69% -18.31% 5.97% -20.24% 44.83% -
  Horiz. % 81.03% 79.31% 100.00% 122.41% 115.52% 144.83% 100.00%
P/EPS 8.52 7.59 6.30 8.07 8.47 10.71 4.59 50.87%
  QoQ % 12.25% 20.48% -21.93% -4.72% -20.92% 133.33% -
  Horiz. % 185.62% 165.36% 137.25% 175.82% 184.53% 233.33% 100.00%
EY 11.73 13.18 15.86 12.39 11.80 9.33 21.79 -33.75%
  QoQ % -11.00% -16.90% 28.01% 5.00% 26.47% -57.18% -
  Horiz. % 53.83% 60.49% 72.79% 56.86% 54.15% 42.82% 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 0.38 0.52 0.52 0.50 0.60 0.53 0.53 -19.84%
  QoQ % -26.92% 0.00% 4.00% -16.67% 13.21% 0.00% -
  Horiz. % 71.70% 98.11% 98.11% 94.34% 113.21% 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
 
 

180  195  544  1580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.93+0.175 
 REX 0.2350.00 
 CNI 0.22+0.005 
 DNEX 0.83+0.01 
 UCREST 0.275+0.005 
 WIDAD 0.505+0.015 
 MACPIE 0.09+0.01 
 BENALEC 0.170.00 

FEATURED POSTS

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