Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2013-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 26-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jul-2013  [#1]
Profit Trend QoQ -     -17.10%    YoY -     16.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 102,050 106,528 104,126 99,916 79,677 70,890 68,332 30.75%
  QoQ % -4.20% 2.31% 4.21% 25.40% 12.39% 3.74% -
  Horiz. % 149.34% 155.90% 152.38% 146.22% 116.60% 103.74% 100.00%
PBT 14,951 6,768 5,748 5,696 6,593 6,221 5,584 93.17%
  QoQ % 120.91% 17.75% 0.91% -13.61% 5.97% 11.41% -
  Horiz. % 267.75% 121.20% 102.94% 102.01% 118.07% 111.41% 100.00%
Tax -5 -8 0 0 -6 32 46 -
  QoQ % 37.50% 0.00% 0.00% 0.00% -118.75% -30.43% -
  Horiz. % -10.87% -17.39% 0.00% 0.00% -13.04% 69.57% 100.00%
NP 14,946 6,760 5,748 5,696 6,587 6,253 5,630 92.07%
  QoQ % 121.09% 17.61% 0.91% -13.53% 5.34% 11.07% -
  Horiz. % 265.47% 120.07% 102.10% 101.17% 117.00% 111.07% 100.00%
NP to SH 14,028 6,786 5,800 6,100 7,358 6,210 5,424 88.74%
  QoQ % 106.70% 17.01% -4.92% -17.10% 18.47% 14.50% -
  Horiz. % 258.63% 125.12% 106.93% 112.46% 135.66% 114.50% 100.00%
Tax Rate 0.03 % 0.12 % - % - % 0.09 % -0.51 % -0.82 % -
  QoQ % -75.00% 0.00% 0.00% 0.00% 117.65% 37.80% -
  Horiz. % -3.66% -14.63% 0.00% 0.00% -10.98% 62.20% 100.00%
Total Cost 87,104 99,768 98,378 94,220 73,090 64,637 62,702 24.58%
  QoQ % -12.69% 1.41% 4.41% 28.91% 13.08% 3.09% -
  Horiz. % 138.92% 159.11% 156.90% 150.27% 116.57% 103.09% 100.00%
Net Worth 98,954 184,737 129,247 88,776 89,882 100,294 77,177 18.08%
  QoQ % -46.44% 42.93% 45.59% -1.23% -10.38% 29.95% -
  Horiz. % 128.22% 239.37% 167.47% 115.03% 116.46% 129.95% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 98,954 184,737 129,247 88,776 89,882 100,294 77,177 18.08%
  QoQ % -46.44% 42.93% 45.59% -1.23% -10.38% 29.95% -
  Horiz. % 128.22% 239.37% 167.47% 115.03% 116.46% 129.95% 100.00%
NOSH 758,270 748,529 659,090 544,642 545,736 589,620 459,661 39.74%
  QoQ % 1.30% 13.57% 21.01% -0.20% -7.44% 28.27% -
  Horiz. % 164.96% 162.84% 143.39% 118.49% 118.73% 128.27% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 14.65 % 6.35 % 5.52 % 5.70 % 8.27 % 8.82 % 8.24 % 46.91%
  QoQ % 130.71% 15.04% -3.16% -31.08% -6.24% 7.04% -
  Horiz. % 177.79% 77.06% 66.99% 69.17% 100.36% 107.04% 100.00%
ROE 14.18 % 3.67 % 4.49 % 6.87 % 8.19 % 6.19 % 7.03 % 59.85%
  QoQ % 286.38% -18.26% -34.64% -16.12% 32.31% -11.95% -
  Horiz. % 201.71% 52.20% 63.87% 97.72% 116.50% 88.05% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 13.46 14.23 15.80 18.35 14.60 12.02 14.87 -6.44%
  QoQ % -5.41% -9.94% -13.90% 25.68% 21.46% -19.17% -
  Horiz. % 90.52% 95.70% 106.25% 123.40% 98.18% 80.83% 100.00%
EPS 1.85 0.91 0.88 1.12 1.27 1.05 1.18 35.07%
  QoQ % 103.30% 3.41% -21.43% -11.81% 20.95% -11.02% -
  Horiz. % 156.78% 77.12% 74.58% 94.92% 107.63% 88.98% 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 0.1305 0.2468 0.1961 0.1630 0.1647 0.1701 0.1679 -15.50%
  QoQ % -47.12% 25.85% 20.31% -1.03% -3.17% 1.31% -
  Horiz. % 77.72% 146.99% 116.80% 97.08% 98.09% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 3.72 3.89 3.80 3.64 2.91 2.59 2.49 30.78%
  QoQ % -4.37% 2.37% 4.40% 25.09% 12.36% 4.02% -
  Horiz. % 149.40% 156.22% 152.61% 146.18% 116.87% 104.02% 100.00%
EPS 0.51 0.25 0.21 0.22 0.27 0.23 0.20 86.97%
  QoQ % 104.00% 19.05% -4.55% -18.52% 17.39% 15.00% -
  Horiz. % 255.00% 125.00% 105.00% 110.00% 135.00% 115.00% 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 0.0361 0.0674 0.0471 0.0324 0.0328 0.0366 0.0282 17.95%
  QoQ % -46.44% 43.10% 45.37% -1.22% -10.38% 29.79% -
  Horiz. % 128.01% 239.01% 167.02% 114.89% 116.31% 129.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.1200 0.0800 0.0900 0.0850 0.0850 0.0950 0.1200 -
P/RPS 0.89 0.56 0.57 0.46 0.58 0.79 0.81 6.50%
  QoQ % 58.93% -1.75% 23.91% -20.69% -26.58% -2.47% -
  Horiz. % 109.88% 69.14% 70.37% 56.79% 71.60% 97.53% 100.00%
P/EPS 6.49 8.82 10.23 7.59 6.30 9.02 10.17 -25.94%
  QoQ % -26.42% -13.78% 34.78% 20.48% -30.16% -11.31% -
  Horiz. % 63.82% 86.73% 100.59% 74.63% 61.95% 88.69% 100.00%
EY 15.42 11.33 9.78 13.18 15.86 11.09 9.83 35.12%
  QoQ % 36.10% 15.85% -25.80% -16.90% 43.01% 12.82% -
  Horiz. % 156.87% 115.26% 99.49% 134.08% 161.34% 112.82% 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 0.92 0.32 0.46 0.52 0.52 0.56 0.71 18.91%
  QoQ % 187.50% -30.43% -11.54% 0.00% -7.14% -21.13% -
  Horiz. % 129.58% 45.07% 64.79% 73.24% 73.24% 78.87% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 -
Price 0.1100 0.1300 0.0750 0.0850 0.0850 0.0850 0.1000 -
P/RPS 0.82 0.91 0.47 0.46 0.58 0.71 0.67 14.46%
  QoQ % -9.89% 93.62% 2.17% -20.69% -18.31% 5.97% -
  Horiz. % 122.39% 135.82% 70.15% 68.66% 86.57% 105.97% 100.00%
P/EPS 5.95 14.34 8.52 7.59 6.30 8.07 8.47 -21.03%
  QoQ % -58.51% 68.31% 12.25% 20.48% -21.93% -4.72% -
  Horiz. % 70.25% 169.30% 100.59% 89.61% 74.38% 95.28% 100.00%
EY 16.82 6.97 11.73 13.18 15.86 12.39 11.80 26.74%
  QoQ % 141.32% -40.58% -11.00% -16.90% 28.01% 5.00% -
  Horiz. % 142.54% 59.07% 99.41% 111.69% 134.41% 105.00% 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 0.84 0.53 0.38 0.52 0.52 0.50 0.60 25.22%
  QoQ % 58.49% 39.47% -26.92% 0.00% 4.00% -16.67% -
  Horiz. % 140.00% 88.33% 63.33% 86.67% 86.67% 83.33% 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. 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. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
5. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
6. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
7. Vivocom March SuperBull Run !!! Covid Trader
8. Supermax: My last sermon - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS