Highlights

[NEXGRAM] QoQ TTM Result on 2013-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     21.08%    YoY -     0.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 106,404 97,575 88,049 79,677 68,684 67,710 65,024 38.74%
  QoQ % 9.05% 10.82% 10.51% 16.01% 1.44% 4.13% -
  Horiz. % 163.64% 150.06% 135.41% 122.53% 105.63% 104.13% 100.00%
PBT 7,003 6,675 6,621 6,592 5,818 6,051 4,920 26.45%
  QoQ % 4.91% 0.82% 0.44% 13.30% -3.85% 22.99% -
  Horiz. % 142.34% 135.67% 134.57% 133.98% 118.25% 122.99% 100.00%
Tax -35 -29 84 -6 125 35 -89 -46.23%
  QoQ % -20.69% -134.52% 1,500.00% -104.80% 257.14% 139.33% -
  Horiz. % 39.33% 32.58% -94.38% 6.74% -140.45% -39.33% 100.00%
NP 6,968 6,646 6,705 6,586 5,943 6,086 4,831 27.57%
  QoQ % 4.85% -0.88% 1.81% 10.82% -2.35% 25.98% -
  Horiz. % 144.24% 137.57% 138.79% 136.33% 123.02% 125.98% 100.00%
NP to SH 7,789 7,544 7,611 7,357 6,076 6,311 5,204 30.75%
  QoQ % 3.25% -0.88% 3.45% 21.08% -3.72% 21.27% -
  Horiz. % 149.67% 144.97% 146.25% 141.37% 116.76% 121.27% 100.00%
Tax Rate 0.50 % 0.43 % -1.27 % 0.09 % -2.15 % -0.58 % 1.81 % -57.48%
  QoQ % 16.28% 133.86% -1,511.11% 104.19% -270.69% -132.04% -
  Horiz. % 27.62% 23.76% -70.17% 4.97% -118.78% -32.04% 100.00%
Total Cost 99,436 90,929 81,344 73,091 62,741 61,624 60,193 39.62%
  QoQ % 9.36% 11.78% 11.29% 16.50% 1.81% 2.38% -
  Horiz. % 165.20% 151.06% 135.14% 121.43% 104.23% 102.38% 100.00%
Net Worth 207,976 128,305 75,325 75,445 82,753 78,046 104,897 57.63%
  QoQ % 62.09% 70.33% -0.16% -8.83% 6.03% -25.60% -
  Horiz. % 198.27% 122.32% 71.81% 71.92% 78.89% 74.40% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 207,976 128,305 75,325 75,445 82,753 78,046 104,897 57.63%
  QoQ % 62.09% 70.33% -0.16% -8.83% 6.03% -25.60% -
  Horiz. % 198.27% 122.32% 71.81% 71.92% 78.89% 74.40% 100.00%
NOSH 842,692 654,285 462,121 458,076 486,499 464,838 621,428 22.45%
  QoQ % 28.80% 41.58% 0.88% -5.84% 4.66% -25.20% -
  Horiz. % 135.61% 105.29% 74.36% 73.71% 78.29% 74.80% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.55 % 6.81 % 7.62 % 8.27 % 8.65 % 8.99 % 7.43 % -8.04%
  QoQ % -3.82% -10.63% -7.86% -4.39% -3.78% 21.00% -
  Horiz. % 88.16% 91.66% 102.56% 111.31% 116.42% 121.00% 100.00%
ROE 3.75 % 5.88 % 10.10 % 9.75 % 7.34 % 8.09 % 4.96 % -16.97%
  QoQ % -36.22% -41.78% 3.59% 32.83% -9.27% 63.10% -
  Horiz. % 75.60% 118.55% 203.63% 196.57% 147.98% 163.10% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 12.63 14.91 19.05 17.39 14.12 14.57 10.46 13.35%
  QoQ % -15.29% -21.73% 9.55% 23.16% -3.09% 39.29% -
  Horiz. % 120.75% 142.54% 182.12% 166.25% 134.99% 139.29% 100.00%
EPS 0.92 1.15 1.65 1.61 1.25 1.36 0.84 6.23%
  QoQ % -20.00% -30.30% 2.48% 28.80% -8.09% 61.90% -
  Horiz. % 109.52% 136.90% 196.43% 191.67% 148.81% 161.90% 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 0.2468 0.1961 0.1630 0.1647 0.1701 0.1679 0.1688 28.73%
  QoQ % 25.85% 20.31% -1.03% -3.17% 1.31% -0.53% -
  Horiz. % 146.21% 116.17% 96.56% 97.57% 100.77% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 3.88 3.56 3.21 2.91 2.51 2.47 2.37 38.78%
  QoQ % 8.99% 10.90% 10.31% 15.94% 1.62% 4.22% -
  Horiz. % 163.71% 150.21% 135.44% 122.78% 105.91% 104.22% 100.00%
EPS 0.28 0.28 0.28 0.27 0.22 0.23 0.19 29.41%
  QoQ % 0.00% 0.00% 3.70% 22.73% -4.35% 21.05% -
  Horiz. % 147.37% 147.37% 147.37% 142.11% 115.79% 121.05% 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 0.0759 0.0468 0.0275 0.0275 0.0302 0.0285 0.0383 57.58%
  QoQ % 62.18% 70.18% 0.00% -8.94% 5.96% -25.59% -
  Horiz. % 198.17% 122.19% 71.80% 71.80% 78.85% 74.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.0800 0.0900 0.0850 0.0850 0.0950 0.1200 0.1000 -
P/RPS 0.63 0.60 0.45 0.49 0.67 0.82 0.96 -24.42%
  QoQ % 5.00% 33.33% -8.16% -26.87% -18.29% -14.58% -
  Horiz. % 65.62% 62.50% 46.88% 51.04% 69.79% 85.42% 100.00%
P/EPS 8.66 7.81 5.16 5.29 7.61 8.84 11.94 -19.23%
  QoQ % 10.88% 51.36% -2.46% -30.49% -13.91% -25.96% -
  Horiz. % 72.53% 65.41% 43.22% 44.30% 63.74% 74.04% 100.00%
EY 11.55 12.81 19.38 18.89 13.15 11.31 8.37 23.87%
  QoQ % -9.84% -33.90% 2.59% 43.65% 16.27% 35.13% -
  Horiz. % 137.99% 153.05% 231.54% 225.69% 157.11% 135.13% 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 0.46 0.52 0.52 0.56 0.71 0.59 -33.42%
  QoQ % -30.43% -11.54% 0.00% -7.14% -21.13% 20.34% -
  Horiz. % 54.24% 77.97% 88.14% 88.14% 94.92% 120.34% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 -
Price 0.1300 0.0750 0.0850 0.0850 0.0850 0.1000 0.0900 -
P/RPS 1.03 0.50 0.45 0.49 0.60 0.69 0.86 12.74%
  QoQ % 106.00% 11.11% -8.16% -18.33% -13.04% -19.77% -
  Horiz. % 119.77% 58.14% 52.33% 56.98% 69.77% 80.23% 100.00%
P/EPS 14.06 6.50 5.16 5.29 6.81 7.37 10.75 19.54%
  QoQ % 116.31% 25.97% -2.46% -22.32% -7.60% -31.44% -
  Horiz. % 130.79% 60.47% 48.00% 49.21% 63.35% 68.56% 100.00%
EY 7.11 15.37 19.38 18.89 14.69 13.58 9.30 -16.35%
  QoQ % -53.74% -20.69% 2.59% 28.59% 8.17% 46.02% -
  Horiz. % 76.45% 165.27% 208.39% 203.12% 157.96% 146.02% 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 0.53 0.38 0.52 0.52 0.50 0.60 0.53 -
  QoQ % 39.47% -26.92% 0.00% 4.00% -16.67% 13.21% -
  Horiz. % 100.00% 71.70% 98.11% 98.11% 94.34% 113.21% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
2. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
3. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
4. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
5. Glove Stocks on Dead-Cat Bounce Misai's World of Investing
6. 斥谣言致股价遭压力抛售 Vivocom:将发展成庞大企业集团 Vivocom Vivo Forever Company Up Up Up
7. [转贴] [Video:浅谈KOMARKCORP BHD, KOMARK, 7017] - James的股票投资James Share Investing James的股票投资James Share Investing
8. JHM Consolidation - Stable Growth Ahead Kenanga Research & Investment
PARTNERS & BROKERS