Highlights

[NEXGRAM] QoQ Cumulative 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 -     107.82%    YoY -     -25.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 24,979 79,677 53,168 34,166 16,607 62,901 47,384 -34.77%
  QoQ % -68.65% 49.86% 55.62% 105.73% -73.60% 32.75% -
  Horiz. % 52.72% 168.15% 112.21% 72.10% 35.05% 132.75% 100.00%
PBT 1,424 6,593 4,666 2,792 1,395 6,897 5,744 -60.57%
  QoQ % -78.40% 41.30% 67.12% 100.14% -79.77% 20.07% -
  Horiz. % 24.79% 114.78% 81.23% 48.61% 24.29% 120.07% 100.00%
Tax 0 -6 24 23 -90 0 -100 -
  QoQ % 0.00% -125.00% 4.35% 125.56% 0.00% 0.00% -
  Horiz. % -0.00% 6.00% -24.00% -23.00% 90.00% -0.00% 100.00%
NP 1,424 6,587 4,690 2,815 1,305 6,897 5,644 -60.11%
  QoQ % -78.38% 40.45% 66.61% 115.71% -81.08% 22.20% -
  Horiz. % 25.23% 116.71% 83.10% 49.88% 23.12% 122.20% 100.00%
NP to SH 1,525 7,358 4,658 2,712 1,305 7,978 5,644 -58.24%
  QoQ % -79.27% 57.96% 71.76% 107.82% -83.64% 41.35% -
  Horiz. % 27.02% 130.37% 82.53% 48.05% 23.12% 141.35% 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 23,555 73,090 48,478 31,351 15,302 56,004 41,740 -31.73%
  QoQ % -67.77% 50.77% 54.63% 104.88% -72.68% 34.17% -
  Horiz. % 56.43% 175.11% 116.14% 75.11% 36.66% 134.17% 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 1.72 % 8.19 % 4.64 % 3.51 % 1.24 % 11.49 % 7.85 % -63.69%
  QoQ % -79.00% 76.51% 32.19% 183.06% -89.21% 46.37% -
  Horiz. % 21.91% 104.33% 59.11% 44.71% 15.80% 146.37% 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 4.59 14.60 9.02 7.43 2.67 15.46 11.42 -45.57%
  QoQ % -68.56% 61.86% 21.40% 178.28% -82.73% 35.38% -
  Horiz. % 40.19% 127.85% 78.98% 65.06% 23.38% 135.38% 100.00%
EPS 0.28 1.27 0.79 0.59 0.21 1.89 1.36 -65.17%
  QoQ % -77.95% 60.76% 33.90% 180.95% -88.89% 38.97% -
  Horiz. % 20.59% 93.38% 58.09% 43.38% 15.44% 138.97% 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 0.91 2.91 1.94 1.25 0.61 2.29 1.73 -34.86%
  QoQ % -68.73% 50.00% 55.20% 104.92% -73.36% 32.37% -
  Horiz. % 52.60% 168.21% 112.14% 72.25% 35.26% 132.37% 100.00%
EPS 0.06 0.27 0.17 0.10 0.05 0.29 0.21 -56.65%
  QoQ % -77.78% 58.82% 70.00% 100.00% -82.76% 38.10% -
  Horiz. % 28.57% 128.57% 80.95% 47.62% 23.81% 138.10% 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 1.85 0.58 1.05 1.61 3.74 0.65 0.88 64.18%
  QoQ % 218.97% -44.76% -34.78% -56.95% 475.38% -26.14% -
  Horiz. % 210.23% 65.91% 119.32% 182.95% 425.00% 73.86% 100.00%
P/EPS 30.36 6.30 12.03 20.34 47.62 5.10 7.35 157.66%
  QoQ % 381.90% -47.63% -40.86% -57.29% 833.73% -30.61% -
  Horiz. % 413.06% 85.71% 163.67% 276.73% 647.89% 69.39% 100.00%
EY 3.29 15.86 8.32 4.92 2.10 19.61 13.60 -61.21%
  QoQ % -79.26% 90.62% 69.11% 134.29% -89.29% 44.19% -
  Horiz. % 24.19% 116.62% 61.18% 36.18% 15.44% 144.19% 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 0.56 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 1.85 0.58 0.94 1.35 3.37 0.58 0.88 64.18%
  QoQ % 218.97% -38.30% -30.37% -59.94% 481.03% -34.09% -
  Horiz. % 210.23% 65.91% 106.82% 153.41% 382.95% 65.91% 100.00%
P/EPS 30.36 6.30 10.76 16.95 42.86 4.59 7.35 157.66%
  QoQ % 381.90% -41.45% -36.52% -60.45% 833.77% -37.55% -
  Horiz. % 413.06% 85.71% 146.39% 230.61% 583.13% 62.45% 100.00%
EY 3.29 15.86 9.29 5.90 2.33 21.79 13.60 -61.21%
  QoQ % -79.26% 70.72% 57.46% 153.22% -89.31% 60.22% -
  Horiz. % 24.19% 116.62% 68.31% 43.38% 17.13% 160.22% 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 0.52 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
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