Highlights

[NEXGRAM] QoQ Quarter Result on 2011-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     285.86%    YoY -     63.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 18,029 14,872 14,483 17,068 19,749 19,742 15,752 9.39%
  QoQ % 21.23% 2.69% -15.15% -13.58% 0.04% 25.33% -
  Horiz. % 114.46% 94.41% 91.94% 108.35% 125.37% 125.33% 100.00%
PBT 2,107 265 3,372 1,170 135 500 140 506.57%
  QoQ % 695.09% -92.14% 188.21% 766.67% -73.00% 257.14% -
  Horiz. % 1,505.00% 189.29% 2,408.57% 835.71% 96.43% 357.14% 100.00%
Tax -90 -10 0 3 -2 14 -31 103.12%
  QoQ % -800.00% 0.00% 0.00% 250.00% -114.29% 145.16% -
  Horiz. % 290.32% 32.26% -0.00% -9.68% 6.45% -45.16% 100.00%
NP 2,017 255 3,372 1,173 133 514 109 595.90%
  QoQ % 690.98% -92.44% 187.47% 781.95% -74.12% 371.56% -
  Horiz. % 1,850.46% 233.94% 3,093.58% 1,076.15% 122.02% 471.56% 100.00%
NP to SH 2,017 255 3,372 1,173 304 166 101 632.07%
  QoQ % 690.98% -92.44% 187.47% 285.86% 83.13% 64.36% -
  Horiz. % 1,997.03% 252.48% 3,338.61% 1,161.39% 300.99% 164.36% 100.00%
Tax Rate 4.27 % 3.77 % - % -0.26 % 1.48 % -2.80 % 22.14 % -66.52%
  QoQ % 13.26% 0.00% 0.00% -117.57% 152.86% -112.65% -
  Horiz. % 19.29% 17.03% 0.00% -1.17% 6.68% -12.65% 100.00%
Total Cost 16,012 14,617 11,111 15,895 19,616 19,228 15,643 1.56%
  QoQ % 9.54% 31.55% -30.10% -18.97% 2.02% 22.92% -
  Horiz. % 102.36% 93.44% 71.03% 101.61% 125.40% 122.92% 100.00%
Net Worth 67,181 53,900 74,494 74,339 67,922 66,566 80,194 -11.10%
  QoQ % 24.64% -27.64% 0.21% 9.45% 2.04% -16.99% -
  Horiz. % 83.77% 67.21% 92.89% 92.70% 84.70% 83.01% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 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
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 67,181 53,900 74,494 74,339 67,922 66,566 80,194 -11.10%
  QoQ % 24.64% -27.64% 0.21% 9.45% 2.04% -16.99% -
  Horiz. % 83.77% 67.21% 92.89% 92.70% 84.70% 83.01% 100.00%
NOSH 387,884 318,750 443,684 471,999 434,285 415,000 505,000 -16.09%
  QoQ % 21.69% -28.16% -6.00% 8.68% 4.65% -17.82% -
  Horiz. % 76.81% 63.12% 87.86% 93.47% 86.00% 82.18% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 11.19 % 1.71 % 23.28 % 6.87 % 0.67 % 2.60 % 0.69 % 537.46%
  QoQ % 554.39% -92.65% 238.86% 925.37% -74.23% 276.81% -
  Horiz. % 1,621.74% 247.83% 3,373.91% 995.65% 97.10% 376.81% 100.00%
ROE 3.00 % 0.47 % 4.53 % 1.58 % 0.45 % 0.25 % 0.13 % 705.94%
  QoQ % 538.30% -89.62% 186.71% 251.11% 80.00% 92.31% -
  Horiz. % 2,307.69% 361.54% 3,484.62% 1,215.38% 346.15% 192.31% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 4.65 4.67 3.26 3.62 4.55 4.76 3.12 30.38%
  QoQ % -0.43% 43.25% -9.94% -20.44% -4.41% 52.56% -
  Horiz. % 149.04% 149.68% 104.49% 116.03% 145.83% 152.56% 100.00%
EPS 0.52 0.08 0.76 0.27 0.07 0.04 0.02 772.45%
  QoQ % 550.00% -89.47% 181.48% 285.71% 75.00% 100.00% -
  Horiz. % 2,600.00% 400.00% 3,800.00% 1,350.00% 350.00% 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 0.1732 0.1691 0.1679 0.1575 0.1564 0.1604 0.1588 5.94%
  QoQ % 2.42% 0.71% 6.60% 0.70% -2.49% 1.01% -
  Horiz. % 109.07% 106.49% 105.73% 99.18% 98.49% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 0.65 0.54 0.53 0.62 0.72 0.72 0.57 9.12%
  QoQ % 20.37% 1.89% -14.52% -13.89% 0.00% 26.32% -
  Horiz. % 114.04% 94.74% 92.98% 108.77% 126.32% 126.32% 100.00%
EPS 0.07 0.01 0.12 0.04 0.01 0.01 0.00 -
  QoQ % 600.00% -91.67% 200.00% 300.00% 0.00% 0.00% -
  Horiz. % 700.00% 100.00% 1,200.00% 400.00% 100.00% 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 0.0244 0.0196 0.0270 0.0270 0.0247 0.0242 0.0291 -11.05%
  QoQ % 24.49% -27.41% 0.00% 9.31% 2.07% -16.84% -
  Horiz. % 83.85% 67.35% 92.78% 92.78% 84.88% 83.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.1000 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 2.15 1.07 1.53 1.38 1.10 1.05 1.60 21.71%
  QoQ % 100.93% -30.07% 10.87% 25.45% 4.76% -34.38% -
  Horiz. % 134.38% 66.88% 95.62% 86.25% 68.75% 65.62% 100.00%
P/EPS 19.23 62.50 6.58 20.12 71.43 125.00 250.00 -81.83%
  QoQ % -69.23% 849.85% -67.30% -71.83% -42.86% -50.00% -
  Horiz. % 7.69% 25.00% 2.63% 8.05% 28.57% 50.00% 100.00%
EY 5.20 1.60 15.20 4.97 1.40 0.80 0.40 450.30%
  QoQ % 225.00% -89.47% 205.84% 255.00% 75.00% 100.00% -
  Horiz. % 1,300.00% 400.00% 3,800.00% 1,242.50% 350.00% 200.00% 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 0.58 0.30 0.30 0.32 0.32 0.31 0.31 51.66%
  QoQ % 93.33% 0.00% -6.25% 0.00% 3.23% 0.00% -
  Horiz. % 187.10% 96.77% 96.77% 103.23% 103.23% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 28/12/10 28/09/10 -
Price 0.1000 0.0600 0.0400 0.0500 0.0500 0.0400 0.0500 -
P/RPS 2.15 1.29 1.23 1.38 1.10 0.84 1.60 21.71%
  QoQ % 66.67% 4.88% -10.87% 25.45% 30.95% -47.50% -
  Horiz. % 134.38% 80.62% 76.88% 86.25% 68.75% 52.50% 100.00%
P/EPS 19.23 75.00 5.26 20.12 71.43 100.00 250.00 -81.83%
  QoQ % -74.36% 1,325.86% -73.86% -71.83% -28.57% -60.00% -
  Horiz. % 7.69% 30.00% 2.10% 8.05% 28.57% 40.00% 100.00%
EY 5.20 1.33 19.00 4.97 1.40 1.00 0.40 450.30%
  QoQ % 290.98% -93.00% 282.29% 255.00% 40.00% 150.00% -
  Horiz. % 1,300.00% 332.50% 4,750.00% 1,242.50% 350.00% 250.00% 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 0.58 0.35 0.24 0.32 0.32 0.25 0.31 51.66%
  QoQ % 65.71% 45.83% -25.00% 0.00% 28.00% -19.35% -
  Horiz. % 187.10% 112.90% 77.42% 103.23% 103.23% 80.65% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

377  560  553 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.245-0.01 
 FOCUS-PA 0.020.00 
 LKL 0.40+0.025 
 HIAPTEK 0.50-0.01 
 BORNOIL 0.05+0.005 
 PERMAJU 0.19-0.02 
 SAPNRG 0.140.00 
 FOCUS 0.46-0.04 
 PA 0.535+0.025 
 DAYA 0.02+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS