Highlights

[NEXGRAM] QoQ TTM Result on 2013-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 26-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jul-2013  [#1]
Profit Trend QoQ -     3.45%    YoY -     46.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 102,072 106,404 97,575 88,049 79,677 68,684 67,710 31.57%
  QoQ % -4.07% 9.05% 10.82% 10.51% 16.01% 1.44% -
  Horiz. % 150.75% 157.15% 144.11% 130.04% 117.67% 101.44% 100.00%
PBT 15,451 7,003 6,675 6,621 6,592 5,818 6,051 87.14%
  QoQ % 120.63% 4.91% 0.82% 0.44% 13.30% -3.85% -
  Horiz. % 255.35% 115.73% 110.31% 109.42% 108.94% 96.15% 100.00%
Tax -1,291 -35 -29 84 -6 125 35 -
  QoQ % -3,588.57% -20.69% -134.52% 1,500.00% -104.80% 257.14% -
  Horiz. % -3,688.57% -100.00% -82.86% 240.00% -17.14% 357.14% 100.00%
NP 14,160 6,968 6,646 6,705 6,586 5,943 6,086 75.86%
  QoQ % 103.21% 4.85% -0.88% 1.81% 10.82% -2.35% -
  Horiz. % 232.67% 114.49% 109.20% 110.17% 108.22% 97.65% 100.00%
NP to SH 14,278 7,789 7,544 7,611 7,357 6,076 6,311 72.60%
  QoQ % 83.31% 3.25% -0.88% 3.45% 21.08% -3.72% -
  Horiz. % 226.24% 123.42% 119.54% 120.60% 116.57% 96.28% 100.00%
Tax Rate 8.36 % 0.50 % 0.43 % -1.27 % 0.09 % -2.15 % -0.58 % -
  QoQ % 1,572.00% 16.28% 133.86% -1,511.11% 104.19% -270.69% -
  Horiz. % -1,441.38% -86.21% -74.14% 218.97% -15.52% 370.69% 100.00%
Total Cost 87,912 99,436 90,929 81,344 73,091 62,741 61,624 26.81%
  QoQ % -11.59% 9.36% 11.78% 11.29% 16.50% 1.81% -
  Horiz. % 142.66% 161.36% 147.55% 132.00% 118.61% 101.81% 100.00%
Net Worth 122,766 207,976 128,305 75,325 75,445 82,753 78,046 35.37%
  QoQ % -40.97% 62.09% 70.33% -0.16% -8.83% 6.03% -
  Horiz. % 157.30% 266.48% 164.40% 96.51% 96.67% 106.03% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 122,766 207,976 128,305 75,325 75,445 82,753 78,046 35.37%
  QoQ % -40.97% 62.09% 70.33% -0.16% -8.83% 6.03% -
  Horiz. % 157.30% 266.48% 164.40% 96.51% 96.67% 106.03% 100.00%
NOSH 940,736 842,692 654,285 462,121 458,076 486,499 464,838 60.20%
  QoQ % 11.63% 28.80% 41.58% 0.88% -5.84% 4.66% -
  Horiz. % 202.38% 181.29% 140.76% 99.42% 98.55% 104.66% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 13.87 % 6.55 % 6.81 % 7.62 % 8.27 % 8.65 % 8.99 % 33.63%
  QoQ % 111.76% -3.82% -10.63% -7.86% -4.39% -3.78% -
  Horiz. % 154.28% 72.86% 75.75% 84.76% 91.99% 96.22% 100.00%
ROE 11.63 % 3.75 % 5.88 % 10.10 % 9.75 % 7.34 % 8.09 % 27.46%
  QoQ % 210.13% -36.22% -41.78% 3.59% 32.83% -9.27% -
  Horiz. % 143.76% 46.35% 72.68% 124.85% 120.52% 90.73% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 10.85 12.63 14.91 19.05 17.39 14.12 14.57 -17.89%
  QoQ % -14.09% -15.29% -21.73% 9.55% 23.16% -3.09% -
  Horiz. % 74.47% 86.68% 102.33% 130.75% 119.35% 96.91% 100.00%
EPS 1.52 0.92 1.15 1.65 1.61 1.25 1.36 7.72%
  QoQ % 65.22% -20.00% -30.30% 2.48% 28.80% -8.09% -
  Horiz. % 111.76% 67.65% 84.56% 121.32% 118.38% 91.91% 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 0.1305 0.2468 0.1961 0.1630 0.1647 0.1701 0.1679 -15.50%
  QoQ % -47.12% 25.85% 20.31% -1.03% -3.17% 1.31% -
  Horiz. % 77.72% 146.99% 116.80% 97.08% 98.09% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 3.72 3.88 3.56 3.21 2.91 2.51 2.47 31.49%
  QoQ % -4.12% 8.99% 10.90% 10.31% 15.94% 1.62% -
  Horiz. % 150.61% 157.09% 144.13% 129.96% 117.81% 101.62% 100.00%
EPS 0.52 0.28 0.28 0.28 0.27 0.22 0.23 72.52%
  QoQ % 85.71% 0.00% 0.00% 3.70% 22.73% -4.35% -
  Horiz. % 226.09% 121.74% 121.74% 121.74% 117.39% 95.65% 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 0.0448 0.0759 0.0468 0.0275 0.0275 0.0302 0.0285 35.31%
  QoQ % -40.97% 62.18% 70.18% 0.00% -8.94% 5.96% -
  Horiz. % 157.19% 266.32% 164.21% 96.49% 96.49% 105.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.1200 0.0800 0.0900 0.0850 0.0850 0.0950 0.1200 -
P/RPS 1.11 0.63 0.60 0.45 0.49 0.67 0.82 22.44%
  QoQ % 76.19% 5.00% 33.33% -8.16% -26.87% -18.29% -
  Horiz. % 135.37% 76.83% 73.17% 54.88% 59.76% 81.71% 100.00%
P/EPS 7.91 8.66 7.81 5.16 5.29 7.61 8.84 -7.16%
  QoQ % -8.66% 10.88% 51.36% -2.46% -30.49% -13.91% -
  Horiz. % 89.48% 97.96% 88.35% 58.37% 59.84% 86.09% 100.00%
EY 12.65 11.55 12.81 19.38 18.89 13.15 11.31 7.77%
  QoQ % 9.52% -9.84% -33.90% 2.59% 43.65% 16.27% -
  Horiz. % 111.85% 102.12% 113.26% 171.35% 167.02% 116.27% 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 0.92 0.32 0.46 0.52 0.52 0.56 0.71 18.91%
  QoQ % 187.50% -30.43% -11.54% 0.00% -7.14% -21.13% -
  Horiz. % 129.58% 45.07% 64.79% 73.24% 73.24% 78.87% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 -
Price 0.1100 0.1300 0.0750 0.0850 0.0850 0.0850 0.1000 -
P/RPS 1.01 1.03 0.50 0.45 0.49 0.60 0.69 29.01%
  QoQ % -1.94% 106.00% 11.11% -8.16% -18.33% -13.04% -
  Horiz. % 146.38% 149.28% 72.46% 65.22% 71.01% 86.96% 100.00%
P/EPS 7.25 14.06 6.50 5.16 5.29 6.81 7.37 -1.09%
  QoQ % -48.44% 116.31% 25.97% -2.46% -22.32% -7.60% -
  Horiz. % 98.37% 190.77% 88.20% 70.01% 71.78% 92.40% 100.00%
EY 13.80 7.11 15.37 19.38 18.89 14.69 13.58 1.08%
  QoQ % 94.09% -53.74% -20.69% 2.59% 28.59% 8.17% -
  Horiz. % 101.62% 52.36% 113.18% 142.71% 139.10% 108.17% 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 0.84 0.53 0.38 0.52 0.52 0.50 0.60 25.22%
  QoQ % 58.49% 39.47% -26.92% 0.00% 4.00% -16.67% -
  Horiz. % 140.00% 88.33% 63.33% 86.67% 86.67% 83.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!

TOP ARTICLES

1. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
2. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
6. Vivocom March SuperBull Run !!! Covid Trader
7. Purchased Top Glove - felicity Good Articles to Share
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS