Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2012-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 24-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     3.91%    YoY -     -25.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 99,916 79,677 70,890 68,332 66,428 62,901 63,178 35.78%
  QoQ % 25.40% 12.39% 3.74% 2.87% 5.61% -0.44% -
  Horiz. % 158.15% 126.11% 112.21% 108.16% 105.14% 99.56% 100.00%
PBT 5,696 6,593 6,221 5,584 5,580 6,897 7,658 -17.93%
  QoQ % -13.61% 5.97% 11.41% 0.07% -19.10% -9.95% -
  Horiz. % 74.37% 86.09% 81.23% 72.91% 72.86% 90.05% 100.00%
Tax 0 -6 32 46 -360 0 -133 -
  QoQ % 0.00% -118.75% -30.43% 112.78% 0.00% 0.00% -
  Horiz. % -0.00% 4.50% -24.00% -34.50% 270.00% -0.00% 100.00%
NP 5,696 6,587 6,253 5,630 5,220 6,897 7,525 -16.96%
  QoQ % -13.53% 5.34% 11.07% 7.85% -24.31% -8.35% -
  Horiz. % 75.69% 87.53% 83.10% 74.81% 69.37% 91.65% 100.00%
NP to SH 6,100 7,358 6,210 5,424 5,220 7,978 7,525 -13.07%
  QoQ % -17.10% 18.47% 14.50% 3.91% -34.57% 6.02% -
  Horiz. % 81.06% 97.78% 82.53% 72.08% 69.37% 106.02% 100.00%
Tax Rate - % 0.09 % -0.51 % -0.82 % 6.45 % - % 1.74 % -
  QoQ % 0.00% 117.65% 37.80% -112.71% 0.00% 0.00% -
  Horiz. % 0.00% 5.17% -29.31% -47.13% 370.69% 0.00% 100.00%
Total Cost 94,220 73,090 64,637 62,702 61,208 56,004 55,653 42.09%
  QoQ % 28.91% 13.08% 3.09% 2.44% 9.29% 0.63% -
  Horiz. % 169.30% 131.33% 116.14% 112.67% 109.98% 100.63% 100.00%
Net Worth 88,776 89,882 100,294 77,177 104,897 69,415 71,877 15.13%
  QoQ % -1.23% -10.38% 29.95% -26.43% 51.11% -3.43% -
  Horiz. % 123.51% 125.05% 139.53% 107.37% 145.94% 96.57% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 88,776 89,882 100,294 77,177 104,897 69,415 71,877 15.13%
  QoQ % -1.23% -10.38% 29.95% -26.43% 51.11% -3.43% -
  Horiz. % 123.51% 125.05% 139.53% 107.37% 145.94% 96.57% 100.00%
NOSH 544,642 545,736 589,620 459,661 621,428 406,892 414,999 19.89%
  QoQ % -0.20% -7.44% 28.27% -26.03% 52.73% -1.95% -
  Horiz. % 131.24% 131.50% 142.08% 110.76% 149.74% 98.05% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.70 % 8.27 % 8.82 % 8.24 % 7.86 % 10.96 % 11.91 % -38.84%
  QoQ % -31.08% -6.24% 7.04% 4.83% -28.28% -7.98% -
  Horiz. % 47.86% 69.44% 74.06% 69.19% 65.99% 92.02% 100.00%
ROE 6.87 % 8.19 % 6.19 % 7.03 % 4.98 % 11.49 % 10.47 % -24.51%
  QoQ % -16.12% 32.31% -11.95% 41.16% -56.66% 9.74% -
  Horiz. % 65.62% 78.22% 59.12% 67.14% 47.56% 109.74% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 18.35 14.60 12.02 14.87 10.69 15.46 15.22 13.29%
  QoQ % 25.68% 21.46% -19.17% 39.10% -30.85% 1.58% -
  Horiz. % 120.57% 95.93% 78.98% 97.70% 70.24% 101.58% 100.00%
EPS 1.12 1.27 1.05 1.18 0.84 1.89 1.81 -27.41%
  QoQ % -11.81% 20.95% -11.02% 40.48% -55.56% 4.42% -
  Horiz. % 61.88% 70.17% 58.01% 65.19% 46.41% 104.42% 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 0.1630 0.1647 0.1701 0.1679 0.1688 0.1706 0.1732 -3.97%
  QoQ % -1.03% -3.17% 1.31% -0.53% -1.06% -1.50% -
  Horiz. % 94.11% 95.09% 98.21% 96.94% 97.46% 98.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.64 2.91 2.59 2.49 2.42 2.29 2.30 35.84%
  QoQ % 25.09% 12.36% 4.02% 2.89% 5.68% -0.43% -
  Horiz. % 158.26% 126.52% 112.61% 108.26% 105.22% 99.57% 100.00%
EPS 0.22 0.27 0.23 0.20 0.19 0.29 0.27 -12.77%
  QoQ % -18.52% 17.39% 15.00% 5.26% -34.48% 7.41% -
  Horiz. % 81.48% 100.00% 85.19% 74.07% 70.37% 107.41% 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 0.0324 0.0328 0.0366 0.0282 0.0383 0.0253 0.0262 15.23%
  QoQ % -1.22% -10.38% 29.79% -26.37% 51.38% -3.44% -
  Horiz. % 123.66% 125.19% 139.69% 107.63% 146.18% 96.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.0850 0.0850 0.0950 0.1200 0.1000 0.1000 0.1000 -
P/RPS 0.46 0.58 0.79 0.81 0.94 0.65 0.66 -21.41%
  QoQ % -20.69% -26.58% -2.47% -13.83% 44.62% -1.52% -
  Horiz. % 69.70% 87.88% 119.70% 122.73% 142.42% 98.48% 100.00%
P/EPS 7.59 6.30 9.02 10.17 11.90 5.10 5.51 23.83%
  QoQ % 20.48% -30.16% -11.31% -14.54% 133.33% -7.44% -
  Horiz. % 137.75% 114.34% 163.70% 184.57% 215.97% 92.56% 100.00%
EY 13.18 15.86 11.09 9.83 8.40 19.61 18.13 -19.17%
  QoQ % -16.90% 43.01% 12.82% 17.02% -57.16% 8.16% -
  Horiz. % 72.70% 87.48% 61.17% 54.22% 46.33% 108.16% 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 0.52 0.52 0.56 0.71 0.59 0.59 0.58 -7.03%
  QoQ % 0.00% -7.14% -21.13% 20.34% 0.00% 1.72% -
  Horiz. % 89.66% 89.66% 96.55% 122.41% 101.72% 101.72% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 -
Price 0.0850 0.0850 0.0850 0.1000 0.0900 0.0900 0.1000 -
P/RPS 0.46 0.58 0.71 0.67 0.84 0.58 0.66 -21.41%
  QoQ % -20.69% -18.31% 5.97% -20.24% 44.83% -12.12% -
  Horiz. % 69.70% 87.88% 107.58% 101.52% 127.27% 87.88% 100.00%
P/EPS 7.59 6.30 8.07 8.47 10.71 4.59 5.51 23.83%
  QoQ % 20.48% -21.93% -4.72% -20.92% 133.33% -16.70% -
  Horiz. % 137.75% 114.34% 146.46% 153.72% 194.37% 83.30% 100.00%
EY 13.18 15.86 12.39 11.80 9.33 21.79 18.13 -19.17%
  QoQ % -16.90% 28.01% 5.00% 26.47% -57.18% 20.19% -
  Horiz. % 72.70% 87.48% 68.34% 65.09% 51.46% 120.19% 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 0.52 0.52 0.50 0.60 0.53 0.53 0.58 -7.03%
  QoQ % 0.00% 4.00% -16.67% 13.21% 0.00% -8.62% -
  Horiz. % 89.66% 89.66% 86.21% 103.45% 91.38% 91.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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