Highlights

[NEXGRAM] QoQ TTM 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 -     0.08%    YoY -     218.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 72,311 71,121 67,616 67,836 66,086 64,977 60,274 12.94%
  QoQ % 1.67% 5.18% -0.32% 2.65% 1.71% 7.80% -
  Horiz. % 119.97% 118.00% 112.18% 112.55% 109.64% 107.80% 100.00%
PBT 1,945 1,817 4,892 4,691 4,841 5,204 -2,147 -
  QoQ % 7.04% -62.86% 4.28% -3.10% -6.98% 342.38% -
  Horiz. % -90.59% -84.63% -227.85% -218.49% -225.48% -242.38% 100.00%
Tax -16 -14 -18 -27 -2 55 174 -
  QoQ % -14.29% 22.22% 33.33% -1,250.00% -103.64% -68.39% -
  Horiz. % -9.20% -8.05% -10.34% -15.52% -1.15% 31.61% 100.00%
NP 1,929 1,803 4,874 4,664 4,839 5,259 -1,973 -
  QoQ % 6.99% -63.01% 4.50% -3.62% -7.99% 366.55% -
  Horiz. % -97.77% -91.38% -247.03% -236.39% -245.26% -266.55% 100.00%
NP to SH 1,929 1,803 5,194 4,826 4,822 5,610 -1,118 -
  QoQ % 6.99% -65.29% 7.63% 0.08% -14.05% 601.79% -
  Horiz. % -172.54% -161.27% -464.58% -431.66% -431.31% -501.79% 100.00%
Tax Rate 0.82 % 0.77 % 0.37 % 0.58 % 0.04 % -1.06 % - % -
  QoQ % 6.49% 108.11% -36.21% 1,350.00% 103.77% 0.00% -
  Horiz. % -77.36% -72.64% -34.91% -54.72% -3.77% 100.00% -
Total Cost 70,382 69,318 62,742 63,172 61,247 59,718 62,247 8.56%
  QoQ % 1.53% 10.48% -0.68% 3.14% 2.56% -4.06% -
  Horiz. % 113.07% 111.36% 100.80% 101.49% 98.39% 95.94% 100.00%
Net Worth 74,339 67,922 66,566 0 67,608 65,836 54,859 22.52%
  QoQ % 9.45% 2.04% 0.00% 0.00% 2.69% 20.01% -
  Horiz. % 135.51% 123.81% 121.34% 0.00% 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 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
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 0 67,608 65,836 54,859 22.52%
  QoQ % 9.45% 2.04% 0.00% 0.00% 2.69% 20.01% -
  Horiz. % 135.51% 123.81% 121.34% 0.00% 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 2.67 % 2.54 % 7.21 % 6.88 % 7.32 % 8.09 % -3.27 % -
  QoQ % 5.12% -64.77% 4.80% -6.01% -9.52% 347.40% -
  Horiz. % -81.65% -77.68% -220.49% -210.40% -223.85% -247.40% 100.00%
ROE 2.59 % 2.65 % 7.80 % - % 7.13 % 8.52 % -2.04 % -
  QoQ % -2.26% -66.03% 0.00% 0.00% -16.31% 517.65% -
  Horiz. % -126.96% -129.90% -382.35% 0.00% -349.51% -417.65% 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 15.32 16.38 16.29 13.43 15.67 15.67 16.51 -4.88%
  QoQ % -6.47% 0.55% 21.30% -14.29% 0.00% -5.09% -
  Horiz. % 92.79% 99.21% 98.67% 81.34% 94.91% 94.91% 100.00%
EPS 0.41 0.42 1.25 0.96 1.14 1.35 -0.31 -
  QoQ % -2.38% -66.40% 30.21% -15.79% -15.56% 535.48% -
  Horiz. % -132.26% -135.48% -403.23% -309.68% -367.74% -435.48% 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 0.0000 0.1603 0.1588 0.1503 3.18%
  QoQ % 0.70% -2.49% 0.00% 0.00% 0.94% 5.66% -
  Horiz. % 104.79% 104.06% 106.72% 0.00% 106.65% 105.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 2.63 2.58 2.46 2.46 2.40 2.36 2.19 13.02%
  QoQ % 1.94% 4.88% 0.00% 2.50% 1.69% 7.76% -
  Horiz. % 120.09% 117.81% 112.33% 112.33% 109.59% 107.76% 100.00%
EPS 0.07 0.07 0.19 0.18 0.18 0.20 -0.04 -
  QoQ % 0.00% -63.16% 5.56% 0.00% -10.00% 600.00% -
  Horiz. % -175.00% -175.00% -475.00% -450.00% -450.00% -500.00% 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 0.0270 0.0247 0.0242 0.0000 0.0245 0.0239 0.0199 22.63%
  QoQ % 9.31% 2.07% 0.00% 0.00% 2.51% 20.10% -
  Horiz. % 135.68% 124.12% 121.61% 0.00% 123.12% 120.10% 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 0.33 0.31 0.31 0.37 0.32 0.32 0.30 6.58%
  QoQ % 6.45% 0.00% -16.22% 15.63% 0.00% 6.67% -
  Horiz. % 110.00% 103.33% 103.33% 123.33% 106.67% 106.67% 100.00%
P/EPS 12.23 12.04 3.99 5.23 4.37 3.70 -16.32 -
  QoQ % 1.58% 201.75% -23.71% 19.68% 18.11% 122.67% -
  Horiz. % -74.94% -73.77% -24.45% -32.05% -26.78% -22.67% 100.00%
EY 8.17 8.30 25.03 19.11 22.87 27.06 -6.13 -
  QoQ % -1.57% -66.84% 30.98% -16.44% -15.48% 541.44% -
  Horiz. % -133.28% -135.40% -408.32% -311.75% -373.08% -441.44% 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 0.00 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% 0.00% 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 0.33 0.31 0.25 0.37 0.32 0.32 0.30 6.58%
  QoQ % 6.45% 24.00% -32.43% 15.63% 0.00% 6.67% -
  Horiz. % 110.00% 103.33% 83.33% 123.33% 106.67% 106.67% 100.00%
P/EPS 12.23 12.04 3.20 5.23 4.37 3.70 -16.32 -
  QoQ % 1.58% 276.25% -38.81% 19.68% 18.11% 122.67% -
  Horiz. % -74.94% -73.77% -19.61% -32.05% -26.78% -22.67% 100.00%
EY 8.17 8.30 31.29 19.11 22.87 27.06 -6.13 -
  QoQ % -1.57% -73.47% 63.74% -16.44% -15.48% 541.44% -
  Horiz. % -133.28% -135.40% -510.44% -311.75% -373.08% -441.44% 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 0.00 0.31 0.31 0.33 -2.04%
  QoQ % 0.00% 28.00% 0.00% 0.00% 0.00% -6.06% -
  Horiz. % 96.97% 96.97% 75.76% 0.00% 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
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