Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2011-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 27-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     1,018.41%    YoY -     3,238.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 62,901 63,178 58,710 57,932 72,311 73,657 70,990 -7.76%
  QoQ % -0.44% 7.61% 1.34% -19.88% -1.83% 3.76% -
  Horiz. % 88.61% 89.00% 82.70% 81.61% 101.86% 103.76% 100.00%
PBT 6,897 7,658 7,274 13,488 1,225 1,033 1,280 207.67%
  QoQ % -9.95% 5.29% -46.07% 1,001.06% 18.55% -19.27% -
  Horiz. % 538.83% 598.33% 568.28% 1,053.75% 95.70% 80.73% 100.00%
Tax 0 -133 -20 0 -19 -25 -34 -
  QoQ % 0.00% -566.66% 0.00% 0.00% 25.00% 25.49% -
  Horiz. % -0.00% 392.16% 58.82% -0.00% 55.88% 74.51% 100.00%
NP 6,897 7,525 7,254 13,488 1,206 1,008 1,246 213.24%
  QoQ % -8.35% 3.74% -46.22% 1,018.41% 19.64% -19.10% -
  Horiz. % 553.53% 603.96% 582.18% 1,082.50% 96.79% 80.90% 100.00%
NP to SH 7,978 7,525 7,254 13,488 1,206 762 536 506.09%
  QoQ % 6.02% 3.74% -46.22% 1,018.41% 58.13% 42.29% -
  Horiz. % 1,488.43% 1,403.98% 1,353.36% 2,516.42% 225.00% 142.29% 100.00%
Tax Rate - % 1.74 % 0.27 % - % 1.55 % 2.45 % 2.66 % -
  QoQ % 0.00% 544.44% 0.00% 0.00% -36.73% -7.89% -
  Horiz. % 0.00% 65.41% 10.15% 0.00% 58.27% 92.11% 100.00%
Total Cost 56,004 55,653 51,456 44,444 71,105 72,649 69,744 -13.62%
  QoQ % 0.63% 8.16% 15.78% -37.50% -2.13% 4.17% -
  Horiz. % 80.30% 79.80% 73.78% 63.72% 101.95% 104.17% 100.00%
Net Worth 69,415 71,877 73,014 74,494 80,587 63,900 71,645 -2.09%
  QoQ % -3.43% -1.56% -1.99% -7.56% 26.11% -10.81% -
  Horiz. % 96.89% 100.32% 101.91% 103.98% 112.48% 89.19% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 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
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 69,415 71,877 73,014 74,494 80,587 63,900 71,645 -2.09%
  QoQ % -3.43% -1.56% -1.99% -7.56% 26.11% -10.81% -
  Horiz. % 96.89% 100.32% 101.91% 103.98% 112.48% 89.19% 100.00%
NOSH 406,892 414,999 431,785 443,684 511,666 408,571 446,666 -6.03%
  QoQ % -1.95% -3.89% -2.68% -13.29% 25.23% -8.53% -
  Horiz. % 91.10% 92.91% 96.67% 99.33% 114.55% 91.47% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 10.96 % 11.91 % 12.36 % 23.28 % 1.67 % 1.37 % 1.76 % 238.86%
  QoQ % -7.98% -3.64% -46.91% 1,294.01% 21.90% -22.16% -
  Horiz. % 622.73% 676.70% 702.27% 1,322.73% 94.89% 77.84% 100.00%
ROE 11.49 % 10.47 % 9.93 % 18.11 % 1.50 % 1.19 % 0.75 % 517.87%
  QoQ % 9.74% 5.44% -45.17% 1,107.33% 26.05% 58.67% -
  Horiz. % 1,532.00% 1,396.00% 1,324.00% 2,414.67% 200.00% 158.67% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 15.46 15.22 13.60 13.06 14.13 18.03 15.89 -1.81%
  QoQ % 1.58% 11.91% 4.13% -7.57% -21.63% 13.47% -
  Horiz. % 97.29% 95.78% 85.59% 82.19% 88.92% 113.47% 100.00%
EPS 1.89 1.81 1.68 3.04 0.26 0.19 0.12 529.39%
  QoQ % 4.42% 7.74% -44.74% 1,069.23% 36.84% 58.33% -
  Horiz. % 1,575.00% 1,508.33% 1,400.00% 2,533.33% 216.67% 158.33% 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 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 0.1604 4.20%
  QoQ % -1.50% 2.42% 0.71% 6.60% 0.70% -2.49% -
  Horiz. % 106.36% 107.98% 105.42% 104.68% 98.19% 97.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 2.29 2.30 2.14 2.11 2.64 2.69 2.59 -7.89%
  QoQ % -0.43% 7.48% 1.42% -20.08% -1.86% 3.86% -
  Horiz. % 88.42% 88.80% 82.63% 81.47% 101.93% 103.86% 100.00%
EPS 0.29 0.27 0.26 0.49 0.04 0.03 0.02 495.60%
  QoQ % 7.41% 3.85% -46.94% 1,125.00% 33.33% 50.00% -
  Horiz. % 1,450.00% 1,350.00% 1,300.00% 2,450.00% 200.00% 150.00% 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 0.0253 0.0262 0.0266 0.0272 0.0294 0.0233 0.0261 -2.06%
  QoQ % -3.44% -1.50% -2.21% -7.48% 26.18% -10.73% -
  Horiz. % 96.93% 100.38% 101.92% 104.21% 112.64% 89.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.1000 0.1000 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.65 0.66 0.37 0.38 0.35 0.28 0.31 63.89%
  QoQ % -1.52% 78.38% -2.63% 8.57% 25.00% -9.68% -
  Horiz. % 209.68% 212.90% 119.35% 122.58% 112.90% 90.32% 100.00%
P/EPS 5.10 5.51 2.98 1.64 21.21 26.79 41.67 -75.38%
  QoQ % -7.44% 84.90% 81.71% -92.27% -20.83% -35.71% -
  Horiz. % 12.24% 13.22% 7.15% 3.94% 50.90% 64.29% 100.00%
EY 19.61 18.13 33.60 60.80 4.71 3.73 2.40 306.19%
  QoQ % 8.16% -46.04% -44.74% 1,190.87% 26.27% 55.42% -
  Horiz. % 817.08% 755.42% 1,400.00% 2,533.33% 196.25% 155.42% 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 0.59 0.58 0.30 0.30 0.32 0.32 0.31 53.64%
  QoQ % 1.72% 93.33% 0.00% -6.25% 0.00% 3.23% -
  Horiz. % 190.32% 187.10% 96.77% 96.77% 103.23% 103.23% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 28/12/10 -
Price 0.0900 0.1000 0.0600 0.0400 0.0500 0.0500 0.0400 -
P/RPS 0.58 0.66 0.44 0.31 0.35 0.28 0.25 75.34%
  QoQ % -12.12% 50.00% 41.94% -11.43% 25.00% 12.00% -
  Horiz. % 232.00% 264.00% 176.00% 124.00% 140.00% 112.00% 100.00%
P/EPS 4.59 5.51 3.57 1.32 21.21 26.79 33.33 -73.36%
  QoQ % -16.70% 54.34% 170.45% -93.78% -20.83% -19.62% -
  Horiz. % 13.77% 16.53% 10.71% 3.96% 63.64% 80.38% 100.00%
EY 21.79 18.13 28.00 76.00 4.71 3.73 3.00 275.50%
  QoQ % 20.19% -35.25% -63.16% 1,513.59% 26.27% 24.33% -
  Horiz. % 726.33% 604.33% 933.33% 2,533.33% 157.00% 124.33% 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 0.58 0.35 0.24 0.32 0.32 0.25 65.10%
  QoQ % -8.62% 65.71% 45.83% -25.00% 0.00% 28.00% -
  Horiz. % 212.00% 232.00% 140.00% 96.00% 128.00% 128.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
2. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
6. [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
7. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
8. Vivocom March SuperBull Run !!! Covid Trader
PARTNERS & BROKERS