Highlights

[NEXGRAM] QoQ Cumulative Quarter Result on 2013-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     57.96%    YoY -     -7.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 79,896 52,063 24,979 79,677 53,168 34,166 16,607 184.17%
  QoQ % 53.46% 108.43% -68.65% 49.86% 55.62% 105.73% -
  Horiz. % 481.10% 313.50% 150.41% 479.78% 320.15% 205.73% 100.00%
PBT 5,076 2,874 1,424 6,593 4,666 2,792 1,395 136.02%
  QoQ % 76.62% 101.83% -78.40% 41.30% 67.12% 100.14% -
  Horiz. % 363.87% 206.02% 102.08% 472.62% 334.48% 200.14% 100.00%
Tax -6 0 0 -6 24 23 -90 -83.48%
  QoQ % 0.00% 0.00% 0.00% -125.00% 4.35% 125.56% -
  Horiz. % 6.67% -0.00% -0.00% 6.67% -26.67% -25.56% 100.00%
NP 5,070 2,874 1,424 6,587 4,690 2,815 1,305 146.52%
  QoQ % 76.41% 101.83% -78.38% 40.45% 66.61% 115.71% -
  Horiz. % 388.51% 220.23% 109.12% 504.75% 359.39% 215.71% 100.00%
NP to SH 5,090 2,900 1,525 7,358 4,658 2,712 1,305 147.17%
  QoQ % 75.52% 90.16% -79.27% 57.96% 71.76% 107.82% -
  Horiz. % 390.04% 222.22% 116.86% 563.83% 356.93% 207.82% 100.00%
Tax Rate 0.12 % - % - % 0.09 % -0.51 % -0.82 % 6.45 % -92.93%
  QoQ % 0.00% 0.00% 0.00% 117.65% 37.80% -112.71% -
  Horiz. % 1.86% 0.00% 0.00% 1.40% -7.91% -12.71% 100.00%
Total Cost 74,826 49,189 23,555 73,090 48,478 31,351 15,302 187.26%
  QoQ % 52.12% 108.83% -67.77% 50.77% 54.63% 104.88% -
  Horiz. % 488.99% 321.45% 153.93% 477.65% 316.81% 204.88% 100.00%
Net Worth 184,737 129,247 88,776 89,882 100,294 77,177 104,897 45.68%
  QoQ % 42.93% 45.59% -1.23% -10.38% 29.95% -26.43% -
  Horiz. % 176.11% 123.21% 84.63% 85.69% 95.61% 73.57% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 184,737 129,247 88,776 89,882 100,294 77,177 104,897 45.68%
  QoQ % 42.93% 45.59% -1.23% -10.38% 29.95% -26.43% -
  Horiz. % 176.11% 123.21% 84.63% 85.69% 95.61% 73.57% 100.00%
NOSH 748,529 659,090 544,642 545,736 589,620 459,661 621,428 13.17%
  QoQ % 13.57% 21.01% -0.20% -7.44% 28.27% -26.03% -
  Horiz. % 120.45% 106.06% 87.64% 87.82% 94.88% 73.97% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.35 % 5.52 % 5.70 % 8.27 % 8.82 % 8.24 % 7.86 % -13.22%
  QoQ % 15.04% -3.16% -31.08% -6.24% 7.04% 4.83% -
  Horiz. % 80.79% 70.23% 72.52% 105.22% 112.21% 104.83% 100.00%
ROE 2.76 % 2.24 % 1.72 % 8.19 % 4.64 % 3.51 % 1.24 % 70.23%
  QoQ % 23.21% 30.23% -79.00% 76.51% 32.19% 183.06% -
  Horiz. % 222.58% 180.65% 138.71% 660.48% 374.19% 283.06% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 10.67 7.90 4.59 14.60 9.02 7.43 2.67 151.19%
  QoQ % 35.06% 72.11% -68.56% 61.86% 21.40% 178.28% -
  Horiz. % 399.63% 295.88% 171.91% 546.82% 337.83% 278.28% 100.00%
EPS 0.68 0.44 0.28 1.27 0.79 0.59 0.21 118.41%
  QoQ % 54.55% 57.14% -77.95% 60.76% 33.90% 180.95% -
  Horiz. % 323.81% 209.52% 133.33% 604.76% 376.19% 280.95% 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 0.2468 0.1961 0.1630 0.1647 0.1701 0.1679 0.1688 28.73%
  QoQ % 25.85% 20.31% -1.03% -3.17% 1.31% -0.53% -
  Horiz. % 146.21% 116.17% 96.56% 97.57% 100.77% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.91 1.90 0.91 2.91 1.94 1.25 0.61 182.58%
  QoQ % 53.16% 108.79% -68.73% 50.00% 55.20% 104.92% -
  Horiz. % 477.05% 311.48% 149.18% 477.05% 318.03% 204.92% 100.00%
EPS 0.19 0.11 0.06 0.27 0.17 0.10 0.05 142.92%
  QoQ % 72.73% 83.33% -77.78% 58.82% 70.00% 100.00% -
  Horiz. % 380.00% 220.00% 120.00% 540.00% 340.00% 200.00% 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 0.0674 0.0471 0.0324 0.0328 0.0366 0.0282 0.0383 45.61%
  QoQ % 43.10% 45.37% -1.22% -10.38% 29.79% -26.37% -
  Horiz. % 175.98% 122.98% 84.60% 85.64% 95.56% 73.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.0800 0.0900 0.0850 0.0850 0.0950 0.1200 0.1000 -
P/RPS 0.75 1.14 1.85 0.58 1.05 1.61 3.74 -65.64%
  QoQ % -34.21% -38.38% 218.97% -44.76% -34.78% -56.95% -
  Horiz. % 20.05% 30.48% 49.47% 15.51% 28.07% 43.05% 100.00%
P/EPS 11.76 20.45 30.36 6.30 12.03 20.34 47.62 -60.54%
  QoQ % -42.49% -32.64% 381.90% -47.63% -40.86% -57.29% -
  Horiz. % 24.70% 42.94% 63.75% 13.23% 25.26% 42.71% 100.00%
EY 8.50 4.89 3.29 15.86 8.32 4.92 2.10 153.33%
  QoQ % 73.82% 48.63% -79.26% 90.62% 69.11% 134.29% -
  Horiz. % 404.76% 232.86% 156.67% 755.24% 396.19% 234.29% 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 0.32 0.46 0.52 0.52 0.56 0.71 0.59 -33.42%
  QoQ % -30.43% -11.54% 0.00% -7.14% -21.13% 20.34% -
  Horiz. % 54.24% 77.97% 88.14% 88.14% 94.92% 120.34% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 -
Price 0.1300 0.0750 0.0850 0.0850 0.0850 0.1000 0.0900 -
P/RPS 1.22 0.95 1.85 0.58 0.94 1.35 3.37 -49.11%
  QoQ % 28.42% -48.65% 218.97% -38.30% -30.37% -59.94% -
  Horiz. % 36.20% 28.19% 54.90% 17.21% 27.89% 40.06% 100.00%
P/EPS 19.12 17.05 30.36 6.30 10.76 16.95 42.86 -41.53%
  QoQ % 12.14% -43.84% 381.90% -41.45% -36.52% -60.45% -
  Horiz. % 44.61% 39.78% 70.84% 14.70% 25.10% 39.55% 100.00%
EY 5.23 5.87 3.29 15.86 9.29 5.90 2.33 71.18%
  QoQ % -10.90% 78.42% -79.26% 70.72% 57.46% 153.22% -
  Horiz. % 224.46% 251.93% 141.20% 680.69% 398.71% 253.22% 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 0.38 0.52 0.52 0.50 0.60 0.53 -
  QoQ % 39.47% -26.92% 0.00% 4.00% -16.67% 13.21% -
  Horiz. % 100.00% 71.70% 98.11% 98.11% 94.34% 113.21% 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