Highlights

[NEXGRAM] QoQ Cumulative Quarter Result on 2011-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     7.56%    YoY -     1,253.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 16,607 62,901 47,384 29,355 14,483 72,311 55,243 -55.16%
  QoQ % -73.60% 32.75% 61.42% 102.69% -79.97% 30.90% -
  Horiz. % 30.06% 113.86% 85.77% 53.14% 26.22% 130.90% 100.00%
PBT 1,395 6,897 5,744 3,637 3,372 1,225 775 48.03%
  QoQ % -79.77% 20.07% 57.93% 7.86% 175.27% 58.06% -
  Horiz. % 180.00% 889.94% 741.16% 469.29% 435.10% 158.06% 100.00%
Tax -90 0 -100 -10 0 -19 -19 182.32%
  QoQ % 0.00% 0.00% -900.00% 0.00% 0.00% 0.00% -
  Horiz. % 473.68% -0.00% 526.32% 52.63% -0.00% 100.00% 100.00%
NP 1,305 6,897 5,644 3,627 3,372 1,206 756 43.95%
  QoQ % -81.08% 22.20% 55.61% 7.56% 179.60% 59.52% -
  Horiz. % 172.62% 912.30% 746.56% 479.76% 446.03% 159.52% 100.00%
NP to SH 1,305 7,978 5,644 3,627 3,372 1,206 572 73.39%
  QoQ % -83.64% 41.35% 55.61% 7.56% 179.60% 110.84% -
  Horiz. % 228.15% 1,394.76% 986.71% 634.09% 589.51% 210.84% 100.00%
Tax Rate 6.45 % - % 1.74 % 0.27 % - % 1.55 % 2.45 % 90.77%
  QoQ % 0.00% 0.00% 544.44% 0.00% 0.00% -36.73% -
  Horiz. % 263.27% 0.00% 71.02% 11.02% 0.00% 63.27% 100.00%
Total Cost 15,302 56,004 41,740 25,728 11,111 71,105 54,487 -57.15%
  QoQ % -72.68% 34.17% 62.24% 131.55% -84.37% 30.50% -
  Horiz. % 28.08% 102.78% 76.61% 47.22% 20.39% 130.50% 100.00%
Net Worth 104,897 69,415 71,877 73,014 74,494 80,587 63,900 39.20%
  QoQ % 51.11% -3.43% -1.56% -1.99% -7.56% 26.11% -
  Horiz. % 164.16% 108.63% 112.48% 114.26% 116.58% 126.11% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 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
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 104,897 69,415 71,877 73,014 74,494 80,587 63,900 39.20%
  QoQ % 51.11% -3.43% -1.56% -1.99% -7.56% 26.11% -
  Horiz. % 164.16% 108.63% 112.48% 114.26% 116.58% 126.11% 100.00%
NOSH 621,428 406,892 414,999 431,785 443,684 511,666 408,571 32.29%
  QoQ % 52.73% -1.95% -3.89% -2.68% -13.29% 25.23% -
  Horiz. % 152.10% 99.59% 101.57% 105.68% 108.59% 125.23% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.86 % 10.96 % 11.91 % 12.36 % 23.28 % 1.67 % 1.37 % 220.82%
  QoQ % -28.28% -7.98% -3.64% -46.91% 1,294.01% 21.90% -
  Horiz. % 573.72% 800.00% 869.34% 902.19% 1,699.27% 121.90% 100.00%
ROE 1.24 % 11.49 % 7.85 % 4.97 % 4.53 % 1.50 % 0.90 % 23.84%
  QoQ % -89.21% 46.37% 57.95% 9.71% 202.00% 66.67% -
  Horiz. % 137.78% 1,276.67% 872.22% 552.22% 503.33% 166.67% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 2.67 15.46 11.42 6.80 3.26 14.13 13.52 -66.12%
  QoQ % -82.73% 35.38% 67.94% 108.59% -76.93% 4.51% -
  Horiz. % 19.75% 114.35% 84.47% 50.30% 24.11% 104.51% 100.00%
EPS 0.21 1.89 1.36 0.84 0.76 0.26 0.14 31.07%
  QoQ % -88.89% 38.97% 61.90% 10.53% 192.31% 85.71% -
  Horiz. % 150.00% 1,350.00% 971.43% 600.00% 542.86% 185.71% 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 0.1688 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 5.22%
  QoQ % -1.06% -1.50% 2.42% 0.71% 6.60% 0.70% -
  Horiz. % 107.93% 109.08% 110.74% 108.12% 107.35% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.61 2.29 1.73 1.07 0.53 2.64 2.02 -55.02%
  QoQ % -73.36% 32.37% 61.68% 101.89% -79.92% 30.69% -
  Horiz. % 30.20% 113.37% 85.64% 52.97% 26.24% 130.69% 100.00%
EPS 0.05 0.29 0.21 0.13 0.12 0.04 0.02 84.30%
  QoQ % -82.76% 38.10% 61.54% 8.33% 200.00% 100.00% -
  Horiz. % 250.00% 1,450.00% 1,050.00% 650.00% 600.00% 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 0.0383 0.0253 0.0262 0.0266 0.0272 0.0294 0.0233 39.32%
  QoQ % 51.38% -3.44% -1.50% -2.21% -7.48% 26.18% -
  Horiz. % 164.38% 108.58% 112.45% 114.16% 116.74% 126.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.1000 0.1000 0.1000 0.0500 0.0500 0.0500 0.0500 -
P/RPS 3.74 0.65 0.88 0.74 1.53 0.35 0.37 368.16%
  QoQ % 475.38% -26.14% 18.92% -51.63% 337.14% -5.41% -
  Horiz. % 1,010.81% 175.68% 237.84% 200.00% 413.51% 94.59% 100.00%
P/EPS 47.62 5.10 7.35 5.95 6.58 21.21 35.71 21.17%
  QoQ % 833.73% -30.61% 23.53% -9.57% -68.98% -40.60% -
  Horiz. % 133.35% 14.28% 20.58% 16.66% 18.43% 59.40% 100.00%
EY 2.10 19.61 13.60 16.80 15.20 4.71 2.80 -17.47%
  QoQ % -89.29% 44.19% -19.05% 10.53% 222.72% 68.21% -
  Horiz. % 75.00% 700.36% 485.71% 600.00% 542.86% 168.21% 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 0.59 0.58 0.30 0.30 0.32 0.32 50.42%
  QoQ % 0.00% 1.72% 93.33% 0.00% -6.25% 0.00% -
  Horiz. % 184.38% 184.38% 181.25% 93.75% 93.75% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 -
Price 0.0900 0.0900 0.1000 0.0600 0.0400 0.0500 0.0500 -
P/RPS 3.37 0.58 0.88 0.88 1.23 0.35 0.37 336.72%
  QoQ % 481.03% -34.09% 0.00% -28.46% 251.43% -5.41% -
  Horiz. % 910.81% 156.76% 237.84% 237.84% 332.43% 94.59% 100.00%
P/EPS 42.86 4.59 7.35 7.14 5.26 21.21 35.71 12.95%
  QoQ % 833.77% -37.55% 2.94% 35.74% -75.20% -40.60% -
  Horiz. % 120.02% 12.85% 20.58% 19.99% 14.73% 59.40% 100.00%
EY 2.33 21.79 13.60 14.00 19.00 4.71 2.80 -11.54%
  QoQ % -89.31% 60.22% -2.86% -26.32% 303.40% 68.21% -
  Horiz. % 83.21% 778.21% 485.71% 500.00% 678.57% 168.21% 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 0.53 0.58 0.35 0.24 0.32 0.32 40.03%
  QoQ % 0.00% -8.62% 65.71% 45.83% -25.00% 0.00% -
  Horiz. % 165.62% 165.62% 181.25% 109.38% 75.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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!
PARTNERS & BROKERS