Highlights

[NEXGRAM] QoQ TTM Result on 2011-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 27-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     169.16%    YoY -     7.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 62,900 64,452 66,172 71,042 72,311 71,121 67,616 -4.71%
  QoQ % -2.41% -2.60% -6.86% -1.75% 1.67% 5.18% -
  Horiz. % 93.03% 95.32% 97.86% 105.07% 106.94% 105.18% 100.00%
PBT 6,897 6,914 4,942 5,177 1,945 1,817 4,892 25.76%
  QoQ % -0.25% 39.90% -4.54% 166.17% 7.04% -62.86% -
  Horiz. % 140.99% 141.33% 101.02% 105.83% 39.76% 37.14% 100.00%
Tax 1 -97 -9 15 -16 -14 -18 -
  QoQ % 101.03% -977.78% -160.00% 193.75% -14.29% 22.22% -
  Horiz. % -5.56% 538.89% 50.00% -83.33% 88.89% 77.78% 100.00%
NP 6,898 6,817 4,933 5,192 1,929 1,803 4,874 26.08%
  QoQ % 1.19% 38.19% -4.99% 169.15% 6.99% -63.01% -
  Horiz. % 141.53% 139.86% 101.21% 106.52% 39.58% 36.99% 100.00%
NP to SH 7,305 7,060 5,012 5,192 1,929 1,803 5,194 25.56%
  QoQ % 3.47% 40.86% -3.47% 169.15% 6.99% -65.29% -
  Horiz. % 140.64% 135.93% 96.50% 99.96% 37.14% 34.71% 100.00%
Tax Rate -0.01 % 1.40 % 0.18 % -0.29 % 0.82 % 0.77 % 0.37 % -
  QoQ % -100.71% 677.78% 162.07% -135.37% 6.49% 108.11% -
  Horiz. % -2.70% 378.38% 48.65% -78.38% 221.62% 208.11% 100.00%
Total Cost 56,002 57,635 61,239 65,850 70,382 69,318 62,742 -7.30%
  QoQ % -2.83% -5.89% -7.00% -6.44% 1.53% 10.48% -
  Horiz. % 89.26% 91.86% 97.60% 104.95% 112.18% 110.48% 100.00%
Net Worth 64,869 67,181 53,900 74,494 74,339 67,922 66,566 -1.71%
  QoQ % -3.44% 24.64% -27.64% 0.21% 9.45% 2.04% -
  Horiz. % 97.45% 100.92% 80.97% 111.91% 111.68% 102.04% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 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
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 64,869 67,181 53,900 74,494 74,339 67,922 66,566 -1.71%
  QoQ % -3.44% 24.64% -27.64% 0.21% 9.45% 2.04% -
  Horiz. % 97.45% 100.92% 80.97% 111.91% 111.68% 102.04% 100.00%
NOSH 380,243 387,884 318,750 443,684 471,999 434,285 415,000 -5.67%
  QoQ % -1.97% 21.69% -28.16% -6.00% 8.68% 4.65% -
  Horiz. % 91.63% 93.47% 76.81% 106.91% 113.73% 104.65% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 10.97 % 10.58 % 7.45 % 7.31 % 2.67 % 2.54 % 7.21 % 32.32%
  QoQ % 3.69% 42.01% 1.92% 173.78% 5.12% -64.77% -
  Horiz. % 152.15% 146.74% 103.33% 101.39% 37.03% 35.23% 100.00%
ROE 11.26 % 10.51 % 9.30 % 6.97 % 2.59 % 2.65 % 7.80 % 27.76%
  QoQ % 7.14% 13.01% 33.43% 169.11% -2.26% -66.03% -
  Horiz. % 144.36% 134.74% 119.23% 89.36% 33.21% 33.97% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.54 16.62 20.76 16.01 15.32 16.38 16.29 1.02%
  QoQ % -0.48% -19.94% 29.67% 4.50% -6.47% 0.55% -
  Horiz. % 101.53% 102.03% 127.44% 98.28% 94.05% 100.55% 100.00%
EPS 1.92 1.82 1.57 1.17 0.41 0.42 1.25 33.16%
  QoQ % 5.49% 15.92% 34.19% 185.37% -2.38% -66.40% -
  Horiz. % 153.60% 145.60% 125.60% 93.60% 32.80% 33.60% 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 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 0.1604 4.20%
  QoQ % -1.50% 2.42% 0.71% 6.60% 0.70% -2.49% -
  Horiz. % 106.36% 107.98% 105.42% 104.68% 98.19% 97.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 2.29 2.35 2.41 2.59 2.64 2.59 2.47 -4.92%
  QoQ % -2.55% -2.49% -6.95% -1.89% 1.93% 4.86% -
  Horiz. % 92.71% 95.14% 97.57% 104.86% 106.88% 104.86% 100.00%
EPS 0.27 0.26 0.18 0.19 0.07 0.07 0.19 26.43%
  QoQ % 3.85% 44.44% -5.26% 171.43% 0.00% -63.16% -
  Horiz. % 142.11% 136.84% 94.74% 100.00% 36.84% 36.84% 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 0.0237 0.0245 0.0197 0.0272 0.0271 0.0248 0.0243 -1.65%
  QoQ % -3.27% 24.37% -27.57% 0.37% 9.27% 2.06% -
  Horiz. % 97.53% 100.82% 81.07% 111.93% 111.52% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.1000 0.1000 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.60 0.60 0.24 0.31 0.33 0.31 0.31 55.37%
  QoQ % 0.00% 150.00% -22.58% -6.06% 6.45% 0.00% -
  Horiz. % 193.55% 193.55% 77.42% 100.00% 106.45% 100.00% 100.00%
P/EPS 5.21 5.49 3.18 4.27 12.23 12.04 3.99 19.49%
  QoQ % -5.10% 72.64% -25.53% -65.09% 1.58% 201.75% -
  Horiz. % 130.58% 137.59% 79.70% 107.02% 306.52% 301.75% 100.00%
EY 19.21 18.20 31.45 23.40 8.17 8.30 25.03 -16.19%
  QoQ % 5.55% -42.13% 34.40% 186.41% -1.57% -66.84% -
  Horiz. % 76.75% 72.71% 125.65% 93.49% 32.64% 33.16% 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 0.59 0.58 0.30 0.30 0.32 0.32 0.31 53.64%
  QoQ % 1.72% 93.33% 0.00% -6.25% 0.00% 3.23% -
  Horiz. % 190.32% 187.10% 96.77% 96.77% 103.23% 103.23% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 28/12/10 -
Price 0.0900 0.1000 0.0600 0.0400 0.0500 0.0500 0.0400 -
P/RPS 0.54 0.60 0.29 0.25 0.33 0.31 0.25 67.18%
  QoQ % -10.00% 106.90% 16.00% -24.24% 6.45% 24.00% -
  Horiz. % 216.00% 240.00% 116.00% 100.00% 132.00% 124.00% 100.00%
P/EPS 4.68 5.49 3.82 3.42 12.23 12.04 3.20 28.87%
  QoQ % -14.75% 43.72% 11.70% -72.04% 1.58% 276.25% -
  Horiz. % 146.25% 171.56% 119.37% 106.88% 382.19% 376.25% 100.00%
EY 21.35 18.20 26.21 29.26 8.17 8.30 31.29 -22.51%
  QoQ % 17.31% -30.56% -10.42% 258.14% -1.57% -73.47% -
  Horiz. % 68.23% 58.17% 83.76% 93.51% 26.11% 26.53% 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 0.58 0.35 0.24 0.32 0.32 0.25 65.10%
  QoQ % -8.62% 65.71% 45.83% -25.00% 0.00% 28.00% -
  Horiz. % 212.00% 232.00% 140.00% 96.00% 128.00% 128.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

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