Highlights

[NEXGRAM] QoQ Quarter Result on 2010-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jul-2010  [#1]
Profit Trend QoQ -     -85.91%    YoY -     -3.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 17,068 19,749 19,742 15,752 15,849 16,244 19,962 -9.94%
  QoQ % -13.58% 0.04% 25.33% -0.61% -2.43% -18.63% -
  Horiz. % 85.50% 98.93% 98.90% 78.91% 79.40% 81.37% 100.00%
PBT 1,170 135 500 140 1,118 3,210 299 148.94%
  QoQ % 766.67% -73.00% 257.14% -87.48% -65.17% 973.58% -
  Horiz. % 391.30% 45.15% 167.22% 46.82% 373.91% 1,073.58% 100.00%
Tax 3 -2 14 -31 -20 -6 5 -28.93%
  QoQ % 250.00% -114.29% 145.16% -55.00% -233.33% -220.00% -
  Horiz. % 60.00% -40.00% 280.00% -620.00% -400.00% -120.00% 100.00%
NP 1,173 133 514 109 1,098 3,204 304 146.62%
  QoQ % 781.95% -74.12% 371.56% -90.07% -65.73% 953.95% -
  Horiz. % 385.86% 43.75% 169.08% 35.86% 361.18% 1,053.95% 100.00%
NP to SH 1,173 304 166 101 717 3,524 146 302.67%
  QoQ % 285.86% 83.13% 64.36% -85.91% -79.65% 2,313.70% -
  Horiz. % 803.42% 208.22% 113.70% 69.18% 491.10% 2,413.70% 100.00%
Tax Rate -0.26 % 1.48 % -2.80 % 22.14 % 1.79 % 0.19 % -1.67 % -71.16%
  QoQ % -117.57% 152.86% -112.65% 1,136.87% 842.11% 111.38% -
  Horiz. % 15.57% -88.62% 167.66% -1,325.75% -107.19% -11.38% 100.00%
Total Cost 15,895 19,616 19,228 15,643 14,751 13,040 19,658 -13.24%
  QoQ % -18.97% 2.02% 22.92% 6.05% 13.12% -33.67% -
  Horiz. % 80.86% 99.79% 97.81% 79.58% 75.04% 66.33% 100.00%
Net Worth 74,339 67,922 66,566 80,194 67,608 65,836 54,859 22.52%
  QoQ % 9.45% 2.04% -16.99% 18.61% 2.69% 20.01% -
  Horiz. % 135.51% 123.81% 121.34% 146.18% 123.24% 120.01% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 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
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 74,339 67,922 66,566 80,194 67,608 65,836 54,859 22.52%
  QoQ % 9.45% 2.04% -16.99% 18.61% 2.69% 20.01% -
  Horiz. % 135.51% 123.81% 121.34% 146.18% 123.24% 120.01% 100.00%
NOSH 471,999 434,285 415,000 505,000 421,764 414,588 365,000 18.75%
  QoQ % 8.68% 4.65% -17.82% 19.74% 1.73% 13.59% -
  Horiz. % 129.32% 118.98% 113.70% 138.36% 115.55% 113.59% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 6.87 % 0.67 % 2.60 % 0.69 % 6.93 % 19.72 % 1.52 % 174.12%
  QoQ % 925.37% -74.23% 276.81% -90.04% -64.86% 1,197.37% -
  Horiz. % 451.97% 44.08% 171.05% 45.39% 455.92% 1,297.37% 100.00%
ROE 1.58 % 0.45 % 0.25 % 0.13 % 1.06 % 5.35 % 0.27 % 225.79%
  QoQ % 251.11% 80.00% 92.31% -87.74% -80.19% 1,881.48% -
  Horiz. % 585.19% 166.67% 92.59% 48.15% 392.59% 1,981.48% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 3.62 4.55 4.76 3.12 3.76 3.92 5.47 -24.12%
  QoQ % -20.44% -4.41% 52.56% -17.02% -4.08% -28.34% -
  Horiz. % 66.18% 83.18% 87.02% 57.04% 68.74% 71.66% 100.00%
EPS 0.27 0.07 0.04 0.02 0.17 0.85 0.04 258.42%
  QoQ % 285.71% 75.00% 100.00% -88.24% -80.00% 2,025.00% -
  Horiz. % 675.00% 175.00% 100.00% 50.00% 425.00% 2,125.00% 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 0.1575 0.1564 0.1604 0.1588 0.1603 0.1588 0.1503 3.18%
  QoQ % 0.70% -2.49% 1.01% -0.94% 0.94% 5.66% -
  Horiz. % 104.79% 104.06% 106.72% 105.66% 106.65% 105.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.62 0.72 0.72 0.57 0.58 0.59 0.73 -10.34%
  QoQ % -13.89% 0.00% 26.32% -1.72% -1.69% -19.18% -
  Horiz. % 84.93% 98.63% 98.63% 78.08% 79.45% 80.82% 100.00%
EPS 0.04 0.01 0.01 0.00 0.03 0.13 0.01 152.62%
  QoQ % 300.00% 0.00% 0.00% 0.00% -76.92% 1,200.00% -
  Horiz. % 400.00% 100.00% 100.00% 0.00% 300.00% 1,300.00% 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 0.0271 0.0248 0.0243 0.0293 0.0247 0.0240 0.0200 22.52%
  QoQ % 9.27% 2.06% -17.06% 18.62% 2.92% 20.00% -
  Horiz. % 135.50% 124.00% 121.50% 146.50% 123.50% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.38 1.10 1.05 1.60 1.33 1.28 0.91 32.10%
  QoQ % 25.45% 4.76% -34.38% 20.30% 3.91% 40.66% -
  Horiz. % 151.65% 120.88% 115.38% 175.82% 146.15% 140.66% 100.00%
P/EPS 20.12 71.43 125.00 250.00 29.41 5.88 125.00 -70.51%
  QoQ % -71.83% -42.86% -50.00% 750.05% 400.17% -95.30% -
  Horiz. % 16.10% 57.14% 100.00% 200.00% 23.53% 4.70% 100.00%
EY 4.97 1.40 0.80 0.40 3.40 17.00 0.80 239.08%
  QoQ % 255.00% 75.00% 100.00% -88.24% -80.00% 2,025.00% -
  Horiz. % 621.25% 175.00% 100.00% 50.00% 425.00% 2,125.00% 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 0.32 0.32 0.31 0.31 0.31 0.31 0.33 -2.04%
  QoQ % 0.00% 3.23% 0.00% 0.00% 0.00% -6.06% -
  Horiz. % 96.97% 96.97% 93.94% 93.94% 93.94% 93.94% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 29/03/11 28/12/10 28/09/10 29/06/10 31/03/10 23/12/09 -
Price 0.0500 0.0500 0.0400 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.38 1.10 0.84 1.60 1.33 1.28 0.91 32.10%
  QoQ % 25.45% 30.95% -47.50% 20.30% 3.91% 40.66% -
  Horiz. % 151.65% 120.88% 92.31% 175.82% 146.15% 140.66% 100.00%
P/EPS 20.12 71.43 100.00 250.00 29.41 5.88 125.00 -70.51%
  QoQ % -71.83% -28.57% -60.00% 750.05% 400.17% -95.30% -
  Horiz. % 16.10% 57.14% 80.00% 200.00% 23.53% 4.70% 100.00%
EY 4.97 1.40 1.00 0.40 3.40 17.00 0.80 239.08%
  QoQ % 255.00% 40.00% 150.00% -88.24% -80.00% 2,025.00% -
  Horiz. % 621.25% 175.00% 125.00% 50.00% 425.00% 2,125.00% 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 0.32 0.32 0.25 0.31 0.31 0.31 0.33 -2.04%
  QoQ % 0.00% 28.00% -19.35% 0.00% 0.00% -6.06% -
  Horiz. % 96.97% 96.97% 75.76% 93.94% 93.94% 93.94% 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
 
 

1665 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.810.00 
 KOTRA 2.600.00 
 UCREST 0.1450.00 
 PUC 0.1150.00 
 WILLOW 0.440.00 
 MI-CS 0.0550.00 
 IRIS 0.3250.00 
 BTECH 0.510.00 
 3A 0.800.00 
 M3TECH 0.050.00 

FEATURED POSTS

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