Highlights

[NEXGRAM] QoQ 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 -     10.42%    YoY -     465.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 26,509 19,003 17,558 16,607 15,516 18,029 24.30%
  QoQ % -5.77% 39.50% 8.23% 5.73% 7.03% -13.94% -
  Horiz. % 138.55% 147.04% 105.40% 97.39% 92.11% 86.06% 100.00%
PBT 1,424 1,927 1,874 1,396 1,395 1,153 2,107 -23.01%
  QoQ % -26.10% 2.83% 34.24% 0.07% 20.99% -45.28% -
  Horiz. % 67.58% 91.46% 88.94% 66.26% 66.21% 54.72% 100.00%
Tax 0 -30 0 114 -90 101 -90 -
  QoQ % 0.00% 0.00% 0.00% 226.67% -189.11% 212.22% -
  Horiz. % -0.00% 33.33% -0.00% -126.67% 100.00% -112.22% 100.00%
NP 1,424 1,897 1,874 1,510 1,305 1,254 2,017 -20.73%
  QoQ % -24.93% 1.23% 24.11% 15.71% 4.07% -37.83% -
  Horiz. % 70.60% 94.05% 92.91% 74.86% 64.70% 62.17% 100.00%
NP to SH 1,525 2,699 1,946 1,441 1,305 1,418 2,017 -17.02%
  QoQ % -43.50% 38.69% 35.05% 10.42% -7.97% -29.70% -
  Horiz. % 75.61% 133.81% 96.48% 71.44% 64.70% 70.30% 100.00%
Tax Rate - % 1.56 % - % -8.17 % 6.45 % -8.76 % 4.27 % -
  QoQ % 0.00% 0.00% 0.00% -226.67% 173.63% -305.15% -
  Horiz. % 0.00% 36.53% 0.00% -191.33% 151.05% -205.15% 100.00%
Total Cost 23,555 24,612 17,129 16,048 15,302 14,262 16,012 29.38%
  QoQ % -4.29% 43.69% 6.74% 4.88% 7.29% -10.93% -
  Horiz. % 147.11% 153.71% 106.98% 100.22% 95.57% 89.07% 100.00%
Net Worth 75,325 75,445 82,753 78,046 104,897 64,869 67,181 7.93%
  QoQ % -0.16% -8.83% 6.03% -25.60% 61.70% -3.44% -
  Horiz. % 112.12% 112.30% 123.18% 116.17% 156.14% 96.56% 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 75,325 75,445 82,753 78,046 104,897 64,869 67,181 7.93%
  QoQ % -0.16% -8.83% 6.03% -25.60% 61.70% -3.44% -
  Horiz. % 112.12% 112.30% 123.18% 116.17% 156.14% 96.56% 100.00%
NOSH 462,121 458,076 486,499 464,838 621,428 380,243 387,884 12.40%
  QoQ % 0.88% -5.84% 4.66% -25.20% 63.43% -1.97% -
  Horiz. % 119.14% 118.10% 125.42% 119.84% 160.21% 98.03% 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 % 7.16 % 9.86 % 8.60 % 7.86 % 8.08 % 11.19 % -36.24%
  QoQ % -20.39% -27.38% 14.65% 9.41% -2.72% -27.79% -
  Horiz. % 50.94% 63.99% 88.11% 76.85% 70.24% 72.21% 100.00%
ROE 2.02 % 3.58 % 2.35 % 1.85 % 1.24 % 2.19 % 3.00 % -23.20%
  QoQ % -43.58% 52.34% 27.03% 49.19% -43.38% -27.00% -
  Horiz. % 67.33% 119.33% 78.33% 61.67% 41.33% 73.00% 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 5.41 5.79 3.91 3.78 2.67 4.08 4.65 10.63%
  QoQ % -6.56% 48.08% 3.44% 41.57% -34.56% -12.26% -
  Horiz. % 116.34% 124.52% 84.09% 81.29% 57.42% 87.74% 100.00%
EPS 0.33 0.59 0.40 0.31 0.21 0.34 0.52 -26.17%
  QoQ % -44.07% 47.50% 29.03% 47.62% -38.24% -34.62% -
  Horiz. % 63.46% 113.46% 76.92% 59.62% 40.38% 65.38% 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 - 2,754,204
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 0.96 0.69 0.64 0.60 0.56 0.65 25.17%
  QoQ % -5.21% 39.13% 7.81% 6.67% 7.14% -13.85% -
  Horiz. % 140.00% 147.69% 106.15% 98.46% 92.31% 86.15% 100.00%
EPS 0.06 0.10 0.07 0.05 0.05 0.05 0.07 -9.77%
  QoQ % -40.00% 42.86% 40.00% 0.00% 0.00% -28.57% -
  Horiz. % 85.71% 142.86% 100.00% 71.43% 71.43% 71.43% 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 0.0273 0.0274 0.0300 0.0283 0.0381 0.0236 0.0244 7.78%
  QoQ % -0.36% -8.67% 6.01% -25.72% 61.44% -3.28% -
  Horiz. % 111.89% 112.30% 122.95% 115.98% 156.15% 96.72% 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 1.57 1.47 2.43 3.18 3.74 2.45 2.15 -18.92%
  QoQ % 6.80% -39.51% -23.58% -14.97% 52.65% 13.95% -
  Horiz. % 73.02% 68.37% 113.02% 147.91% 173.95% 113.95% 100.00%
P/EPS 25.76 14.43 23.75 38.71 47.62 26.82 19.23 21.54%
  QoQ % 78.52% -39.24% -38.65% -18.71% 77.55% 39.47% -
  Horiz. % 133.96% 75.04% 123.50% 201.30% 247.63% 139.47% 100.00%
EY 3.88 6.93 4.21 2.58 2.10 3.73 5.20 -17.75%
  QoQ % -44.01% 64.61% 63.18% 22.86% -43.70% -28.27% -
  Horiz. % 74.62% 133.27% 80.96% 49.62% 40.38% 71.73% 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 1.57 1.47 2.18 2.65 3.37 2.21 2.15 -18.92%
  QoQ % 6.80% -32.57% -17.74% -21.36% 52.49% 2.79% -
  Horiz. % 73.02% 68.37% 101.40% 123.26% 156.74% 102.79% 100.00%
P/EPS 25.76 14.43 21.25 32.26 42.86 24.13 19.23 21.54%
  QoQ % 78.52% -32.09% -34.13% -24.73% 77.62% 25.48% -
  Horiz. % 133.96% 75.04% 110.50% 167.76% 222.88% 125.48% 100.00%
EY 3.88 6.93 4.71 3.10 2.33 4.14 5.20 -17.75%
  QoQ % -44.01% 47.13% 51.94% 33.05% -43.72% -20.38% -
  Horiz. % 74.62% 133.27% 90.58% 59.62% 44.81% 79.62% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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