Highlights

[NEXGRAM] QoQ Quarter Result on 2012-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     -29.70%    YoY -     20.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 19,003 17,558 16,607 15,516 18,029 14,872 14,483 19.75%
  QoQ % 8.23% 5.73% 7.03% -13.94% 21.23% 2.69% -
  Horiz. % 131.21% 121.23% 114.67% 107.13% 124.48% 102.69% 100.00%
PBT 1,874 1,396 1,395 1,153 2,107 265 3,372 -32.28%
  QoQ % 34.24% 0.07% 20.99% -45.28% 695.09% -92.14% -
  Horiz. % 55.58% 41.40% 41.37% 34.19% 62.49% 7.86% 100.00%
Tax 0 114 -90 101 -90 -10 0 -
  QoQ % 0.00% 226.67% -189.11% 212.22% -800.00% 0.00% -
  Horiz. % -0.00% -1,140.00% 900.00% -1,010.00% 900.00% 100.00% -
NP 1,874 1,510 1,305 1,254 2,017 255 3,372 -32.28%
  QoQ % 24.11% 15.71% 4.07% -37.83% 690.98% -92.44% -
  Horiz. % 55.58% 44.78% 38.70% 37.19% 59.82% 7.56% 100.00%
NP to SH 1,946 1,441 1,305 1,418 2,017 255 3,372 -30.57%
  QoQ % 35.05% 10.42% -7.97% -29.70% 690.98% -92.44% -
  Horiz. % 57.71% 42.73% 38.70% 42.05% 59.82% 7.56% 100.00%
Tax Rate - % -8.17 % 6.45 % -8.76 % 4.27 % 3.77 % - % -
  QoQ % 0.00% -226.67% 173.63% -305.15% 13.26% 0.00% -
  Horiz. % 0.00% -216.71% 171.09% -232.36% 113.26% 100.00% -
Total Cost 17,129 16,048 15,302 14,262 16,012 14,617 11,111 33.28%
  QoQ % 6.74% 4.88% 7.29% -10.93% 9.54% 31.55% -
  Horiz. % 154.16% 144.43% 137.72% 128.36% 144.11% 131.55% 100.00%
Net Worth 82,753 78,046 104,897 64,869 67,181 53,900 74,494 7.23%
  QoQ % 6.03% -25.60% 61.70% -3.44% 24.64% -27.64% -
  Horiz. % 111.09% 104.77% 140.81% 87.08% 90.18% 72.36% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 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
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 82,753 78,046 104,897 64,869 67,181 53,900 74,494 7.23%
  QoQ % 6.03% -25.60% 61.70% -3.44% 24.64% -27.64% -
  Horiz. % 111.09% 104.77% 140.81% 87.08% 90.18% 72.36% 100.00%
NOSH 486,499 464,838 621,428 380,243 387,884 318,750 443,684 6.30%
  QoQ % 4.66% -25.20% 63.43% -1.97% 21.69% -28.16% -
  Horiz. % 109.65% 104.77% 140.06% 85.70% 87.42% 71.84% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 9.86 % 8.60 % 7.86 % 8.08 % 11.19 % 1.71 % 23.28 % -43.46%
  QoQ % 14.65% 9.41% -2.72% -27.79% 554.39% -92.65% -
  Horiz. % 42.35% 36.94% 33.76% 34.71% 48.07% 7.35% 100.00%
ROE 2.35 % 1.85 % 1.24 % 2.19 % 3.00 % 0.47 % 4.53 % -35.31%
  QoQ % 27.03% 49.19% -43.38% -27.00% 538.30% -89.62% -
  Horiz. % 51.88% 40.84% 27.37% 48.34% 66.23% 10.38% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 3.91 3.78 2.67 4.08 4.65 4.67 3.26 12.82%
  QoQ % 3.44% 41.57% -34.56% -12.26% -0.43% 43.25% -
  Horiz. % 119.94% 115.95% 81.90% 125.15% 142.64% 143.25% 100.00%
EPS 0.40 0.31 0.21 0.34 0.52 0.08 0.76 -34.69%
  QoQ % 29.03% 47.62% -38.24% -34.62% 550.00% -89.47% -
  Horiz. % 52.63% 40.79% 27.63% 44.74% 68.42% 10.53% 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 0.1701 0.1679 0.1688 0.1706 0.1732 0.1691 0.1679 0.87%
  QoQ % 1.31% -0.53% -1.06% -1.50% 2.42% 0.71% -
  Horiz. % 101.31% 100.00% 100.54% 101.61% 103.16% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 0.85 0.79 0.74 0.70 0.81 0.67 0.65 19.49%
  QoQ % 7.59% 6.76% 5.71% -13.58% 20.90% 3.08% -
  Horiz. % 130.77% 121.54% 113.85% 107.69% 124.62% 103.08% 100.00%
EPS 0.09 0.06 0.06 0.06 0.09 0.01 0.15 -28.75%
  QoQ % 50.00% 0.00% 0.00% -33.33% 800.00% -93.33% -
  Horiz. % 60.00% 40.00% 40.00% 40.00% 60.00% 6.67% 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 0.0371 0.0350 0.0470 0.0291 0.0301 0.0242 0.0334 7.22%
  QoQ % 6.00% -25.53% 61.51% -3.32% 24.38% -27.54% -
  Horiz. % 111.08% 104.79% 140.72% 87.13% 90.12% 72.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.0950 0.1200 0.1000 0.1000 0.1000 0.0500 0.0500 -
P/RPS 2.43 3.18 3.74 2.45 2.15 1.07 1.53 35.94%
  QoQ % -23.58% -14.97% 52.65% 13.95% 100.93% -30.07% -
  Horiz. % 158.82% 207.84% 244.44% 160.13% 140.52% 69.93% 100.00%
P/EPS 23.75 38.71 47.62 26.82 19.23 62.50 6.58 134.39%
  QoQ % -38.65% -18.71% 77.55% 39.47% -69.23% 849.85% -
  Horiz. % 360.94% 588.30% 723.71% 407.60% 292.25% 949.85% 100.00%
EY 4.21 2.58 2.10 3.73 5.20 1.60 15.20 -57.34%
  QoQ % 63.18% 22.86% -43.70% -28.27% 225.00% -89.47% -
  Horiz. % 27.70% 16.97% 13.82% 24.54% 34.21% 10.53% 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 0.56 0.71 0.59 0.59 0.58 0.30 0.30 51.32%
  QoQ % -21.13% 20.34% 0.00% 1.72% 93.33% 0.00% -
  Horiz. % 186.67% 236.67% 196.67% 196.67% 193.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 -
Price 0.0850 0.1000 0.0900 0.0900 0.1000 0.0600 0.0400 -
P/RPS 2.18 2.65 3.37 2.21 2.15 1.29 1.23 46.20%
  QoQ % -17.74% -21.36% 52.49% 2.79% 66.67% 4.88% -
  Horiz. % 177.24% 215.45% 273.98% 179.67% 174.80% 104.88% 100.00%
P/EPS 21.25 32.26 42.86 24.13 19.23 75.00 5.26 152.59%
  QoQ % -34.13% -24.73% 77.62% 25.48% -74.36% 1,325.86% -
  Horiz. % 403.99% 613.31% 814.83% 458.75% 365.59% 1,425.86% 100.00%
EY 4.71 3.10 2.33 4.14 5.20 1.33 19.00 -60.37%
  QoQ % 51.94% 33.05% -43.72% -20.38% 290.98% -93.00% -
  Horiz. % 24.79% 16.32% 12.26% 21.79% 27.37% 7.00% 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 0.50 0.60 0.53 0.53 0.58 0.35 0.24 62.76%
  QoQ % -16.67% 13.21% 0.00% -8.62% 65.71% 45.83% -
  Horiz. % 208.33% 250.00% 220.83% 220.83% 241.67% 145.83% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS