Highlights

[NEXGRAM] QoQ TTM Result on 2013-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 21-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     -3.72%    YoY -     -13.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 97,575 88,049 79,677 68,684 67,710 65,024 62,900 33.90%
  QoQ % 10.82% 10.51% 16.01% 1.44% 4.13% 3.38% -
  Horiz. % 155.13% 139.98% 126.67% 109.20% 107.65% 103.38% 100.00%
PBT 6,675 6,621 6,592 5,818 6,051 4,920 6,897 -2.15%
  QoQ % 0.82% 0.44% 13.30% -3.85% 22.99% -28.66% -
  Horiz. % 96.78% 96.00% 95.58% 84.36% 87.73% 71.34% 100.00%
Tax -29 84 -6 125 35 -89 1 -
  QoQ % -134.52% 1,500.00% -104.80% 257.14% 139.33% -9,000.00% -
  Horiz. % -2,900.00% 8,400.00% -600.00% 12,500.00% 3,500.00% -8,900.00% 100.00%
NP 6,646 6,705 6,586 5,943 6,086 4,831 6,898 -2.44%
  QoQ % -0.88% 1.81% 10.82% -2.35% 25.98% -29.97% -
  Horiz. % 96.35% 97.20% 95.48% 86.16% 88.23% 70.03% 100.00%
NP to SH 7,544 7,611 7,357 6,076 6,311 5,204 7,305 2.16%
  QoQ % -0.88% 3.45% 21.08% -3.72% 21.27% -28.76% -
  Horiz. % 103.27% 104.19% 100.71% 83.18% 86.39% 71.24% 100.00%
Tax Rate 0.43 % -1.27 % 0.09 % -2.15 % -0.58 % 1.81 % -0.01 % -
  QoQ % 133.86% -1,511.11% 104.19% -270.69% -132.04% 18,200.00% -
  Horiz. % -4,300.00% 12,700.00% -900.00% 21,500.00% 5,800.00% -18,100.00% 100.00%
Total Cost 90,929 81,344 73,091 62,741 61,624 60,193 56,002 38.02%
  QoQ % 11.78% 11.29% 16.50% 1.81% 2.38% 7.48% -
  Horiz. % 162.37% 145.25% 130.51% 112.03% 110.04% 107.48% 100.00%
Net Worth 128,305 75,325 75,445 82,753 78,046 104,897 64,869 57.37%
  QoQ % 70.33% -0.16% -8.83% 6.03% -25.60% 61.70% -
  Horiz. % 197.79% 116.12% 116.30% 127.57% 120.31% 161.70% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 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
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 128,305 75,325 75,445 82,753 78,046 104,897 64,869 57.37%
  QoQ % 70.33% -0.16% -8.83% 6.03% -25.60% 61.70% -
  Horiz. % 197.79% 116.12% 116.30% 127.57% 120.31% 161.70% 100.00%
NOSH 654,285 462,121 458,076 486,499 464,838 621,428 380,243 43.45%
  QoQ % 41.58% 0.88% -5.84% 4.66% -25.20% 63.43% -
  Horiz. % 172.07% 121.53% 120.47% 127.94% 122.25% 163.43% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.81 % 7.62 % 8.27 % 8.65 % 8.99 % 7.43 % 10.97 % -27.17%
  QoQ % -10.63% -7.86% -4.39% -3.78% 21.00% -32.27% -
  Horiz. % 62.08% 69.46% 75.39% 78.85% 81.95% 67.73% 100.00%
ROE 5.88 % 10.10 % 9.75 % 7.34 % 8.09 % 4.96 % 11.26 % -35.08%
  QoQ % -41.78% 3.59% 32.83% -9.27% 63.10% -55.95% -
  Horiz. % 52.22% 89.70% 86.59% 65.19% 71.85% 44.05% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 14.91 19.05 17.39 14.12 14.57 10.46 16.54 -6.67%
  QoQ % -21.73% 9.55% 23.16% -3.09% 39.29% -36.76% -
  Horiz. % 90.15% 115.18% 105.14% 85.37% 88.09% 63.24% 100.00%
EPS 1.15 1.65 1.61 1.25 1.36 0.84 1.92 -28.88%
  QoQ % -30.30% 2.48% 28.80% -8.09% 61.90% -56.25% -
  Horiz. % 59.90% 85.94% 83.85% 65.10% 70.83% 43.75% 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 0.1961 0.1630 0.1647 0.1701 0.1679 0.1688 0.1706 9.70%
  QoQ % 20.31% -1.03% -3.17% 1.31% -0.53% -1.06% -
  Horiz. % 114.95% 95.55% 96.54% 99.71% 98.42% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 3.54 3.20 2.89 2.49 2.46 2.36 2.28 33.98%
  QoQ % 10.62% 10.73% 16.06% 1.22% 4.24% 3.51% -
  Horiz. % 155.26% 140.35% 126.75% 109.21% 107.89% 103.51% 100.00%
EPS 0.27 0.28 0.27 0.22 0.23 0.19 0.27 -
  QoQ % -3.57% 3.70% 22.73% -4.35% 21.05% -29.63% -
  Horiz. % 100.00% 103.70% 100.00% 81.48% 85.19% 70.37% 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 0.0466 0.0273 0.0274 0.0300 0.0283 0.0381 0.0236 57.20%
  QoQ % 70.70% -0.36% -8.67% 6.01% -25.72% 61.44% -
  Horiz. % 197.46% 115.68% 116.10% 127.12% 119.92% 161.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.0900 0.0850 0.0850 0.0950 0.1200 0.1000 0.1000 -
P/RPS 0.60 0.45 0.49 0.67 0.82 0.96 0.60 -
  QoQ % 33.33% -8.16% -26.87% -18.29% -14.58% 60.00% -
  Horiz. % 100.00% 75.00% 81.67% 111.67% 136.67% 160.00% 100.00%
P/EPS 7.81 5.16 5.29 7.61 8.84 11.94 5.21 30.88%
  QoQ % 51.36% -2.46% -30.49% -13.91% -25.96% 129.17% -
  Horiz. % 149.90% 99.04% 101.54% 146.07% 169.67% 229.17% 100.00%
EY 12.81 19.38 18.89 13.15 11.31 8.37 19.21 -23.62%
  QoQ % -33.90% 2.59% 43.65% 16.27% 35.13% -56.43% -
  Horiz. % 66.68% 100.88% 98.33% 68.45% 58.88% 43.57% 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 0.46 0.52 0.52 0.56 0.71 0.59 0.59 -15.25%
  QoQ % -11.54% 0.00% -7.14% -21.13% 20.34% 0.00% -
  Horiz. % 77.97% 88.14% 88.14% 94.92% 120.34% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 -
Price 0.0750 0.0850 0.0850 0.0850 0.1000 0.0900 0.0900 -
P/RPS 0.50 0.45 0.49 0.60 0.69 0.86 0.54 -4.99%
  QoQ % 11.11% -8.16% -18.33% -13.04% -19.77% 59.26% -
  Horiz. % 92.59% 83.33% 90.74% 111.11% 127.78% 159.26% 100.00%
P/EPS 6.50 5.16 5.29 6.81 7.37 10.75 4.68 24.41%
  QoQ % 25.97% -2.46% -22.32% -7.60% -31.44% 129.70% -
  Horiz. % 138.89% 110.26% 113.03% 145.51% 157.48% 229.70% 100.00%
EY 15.37 19.38 18.89 14.69 13.58 9.30 21.35 -19.63%
  QoQ % -20.69% 2.59% 28.59% 8.17% 46.02% -56.44% -
  Horiz. % 71.99% 90.77% 88.48% 68.81% 63.61% 43.56% 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 0.38 0.52 0.52 0.50 0.60 0.53 0.53 -19.84%
  QoQ % -26.92% 0.00% 4.00% -16.67% 13.21% 0.00% -
  Horiz. % 71.70% 98.11% 98.11% 94.34% 113.21% 100.00% 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
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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