Highlights

[NEXGRAM] QoQ TTM Result on 2011-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     -3.47%    YoY -     -3.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 65,024 62,900 64,452 66,172 71,042 72,311 71,121 -5.81%
  QoQ % 3.38% -2.41% -2.60% -6.86% -1.75% 1.67% -
  Horiz. % 91.43% 88.44% 90.62% 93.04% 99.89% 101.67% 100.00%
PBT 4,920 6,897 6,914 4,942 5,177 1,945 1,817 94.39%
  QoQ % -28.66% -0.25% 39.90% -4.54% 166.17% 7.04% -
  Horiz. % 270.78% 379.58% 380.52% 271.99% 284.92% 107.04% 100.00%
Tax -89 1 -97 -9 15 -16 -14 243.56%
  QoQ % -9,000.00% 101.03% -977.78% -160.00% 193.75% -14.29% -
  Horiz. % 635.71% -7.14% 692.86% 64.29% -107.14% 114.29% 100.00%
NP 4,831 6,898 6,817 4,933 5,192 1,929 1,803 93.03%
  QoQ % -29.97% 1.19% 38.19% -4.99% 169.15% 6.99% -
  Horiz. % 267.94% 382.58% 378.09% 273.60% 287.96% 106.99% 100.00%
NP to SH 5,204 7,305 7,060 5,012 5,192 1,929 1,803 102.85%
  QoQ % -28.76% 3.47% 40.86% -3.47% 169.15% 6.99% -
  Horiz. % 288.63% 405.16% 391.57% 277.98% 287.96% 106.99% 100.00%
Tax Rate 1.81 % -0.01 % 1.40 % 0.18 % -0.29 % 0.82 % 0.77 % 76.88%
  QoQ % 18,200.00% -100.71% 677.78% 162.07% -135.37% 6.49% -
  Horiz. % 235.06% -1.30% 181.82% 23.38% -37.66% 106.49% 100.00%
Total Cost 60,193 56,002 57,635 61,239 65,850 70,382 69,318 -8.99%
  QoQ % 7.48% -2.83% -5.89% -7.00% -6.44% 1.53% -
  Horiz. % 86.84% 80.79% 83.15% 88.35% 95.00% 101.53% 100.00%
Net Worth 104,897 64,869 67,181 53,900 74,494 74,339 67,922 33.64%
  QoQ % 61.70% -3.44% 24.64% -27.64% 0.21% 9.45% -
  Horiz. % 154.44% 95.51% 98.91% 79.36% 109.68% 109.45% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 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
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 104,897 64,869 67,181 53,900 74,494 74,339 67,922 33.64%
  QoQ % 61.70% -3.44% 24.64% -27.64% 0.21% 9.45% -
  Horiz. % 154.44% 95.51% 98.91% 79.36% 109.68% 109.45% 100.00%
NOSH 621,428 380,243 387,884 318,750 443,684 471,999 434,285 27.01%
  QoQ % 63.43% -1.97% 21.69% -28.16% -6.00% 8.68% -
  Horiz. % 143.09% 87.56% 89.32% 73.40% 102.16% 108.68% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.43 % 10.97 % 10.58 % 7.45 % 7.31 % 2.67 % 2.54 % 104.67%
  QoQ % -32.27% 3.69% 42.01% 1.92% 173.78% 5.12% -
  Horiz. % 292.52% 431.89% 416.54% 293.31% 287.80% 105.12% 100.00%
ROE 4.96 % 11.26 % 10.51 % 9.30 % 6.97 % 2.59 % 2.65 % 51.93%
  QoQ % -55.95% 7.14% 13.01% 33.43% 169.11% -2.26% -
  Horiz. % 187.17% 424.91% 396.60% 350.94% 263.02% 97.74% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.46 16.54 16.62 20.76 16.01 15.32 16.38 -25.86%
  QoQ % -36.76% -0.48% -19.94% 29.67% 4.50% -6.47% -
  Horiz. % 63.86% 100.98% 101.47% 126.74% 97.74% 93.53% 100.00%
EPS 0.84 1.92 1.82 1.57 1.17 0.41 0.42 58.81%
  QoQ % -56.25% 5.49% 15.92% 34.19% 185.37% -2.38% -
  Horiz. % 200.00% 457.14% 433.33% 373.81% 278.57% 97.62% 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 0.1688 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 5.22%
  QoQ % -1.06% -1.50% 2.42% 0.71% 6.60% 0.70% -
  Horiz. % 107.93% 109.08% 110.74% 108.12% 107.35% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 2.37 2.29 2.35 2.41 2.59 2.64 2.59 -5.75%
  QoQ % 3.49% -2.55% -2.49% -6.95% -1.89% 1.93% -
  Horiz. % 91.51% 88.42% 90.73% 93.05% 100.00% 101.93% 100.00%
EPS 0.19 0.27 0.26 0.18 0.19 0.07 0.07 94.70%
  QoQ % -29.63% 3.85% 44.44% -5.26% 171.43% 0.00% -
  Horiz. % 271.43% 385.71% 371.43% 257.14% 271.43% 100.00% 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 0.0383 0.0237 0.0245 0.0197 0.0272 0.0271 0.0248 33.64%
  QoQ % 61.60% -3.27% 24.37% -27.57% 0.37% 9.27% -
  Horiz. % 154.44% 95.56% 98.79% 79.44% 109.68% 109.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.1000 0.1000 0.1000 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.96 0.60 0.60 0.24 0.31 0.33 0.31 112.60%
  QoQ % 60.00% 0.00% 150.00% -22.58% -6.06% 6.45% -
  Horiz. % 309.68% 193.55% 193.55% 77.42% 100.00% 106.45% 100.00%
P/EPS 11.94 5.21 5.49 3.18 4.27 12.23 12.04 -0.55%
  QoQ % 129.17% -5.10% 72.64% -25.53% -65.09% 1.58% -
  Horiz. % 99.17% 43.27% 45.60% 26.41% 35.47% 101.58% 100.00%
EY 8.37 19.21 18.20 31.45 23.40 8.17 8.30 0.56%
  QoQ % -56.43% 5.55% -42.13% 34.40% 186.41% -1.57% -
  Horiz. % 100.84% 231.45% 219.28% 378.92% 281.93% 98.43% 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 0.59 0.58 0.30 0.30 0.32 0.32 50.42%
  QoQ % 0.00% 1.72% 93.33% 0.00% -6.25% 0.00% -
  Horiz. % 184.38% 184.38% 181.25% 93.75% 93.75% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 -
Price 0.0900 0.0900 0.1000 0.0600 0.0400 0.0500 0.0500 -
P/RPS 0.86 0.54 0.60 0.29 0.25 0.33 0.31 97.56%
  QoQ % 59.26% -10.00% 106.90% 16.00% -24.24% 6.45% -
  Horiz. % 277.42% 174.19% 193.55% 93.55% 80.65% 106.45% 100.00%
P/EPS 10.75 4.68 5.49 3.82 3.42 12.23 12.04 -7.28%
  QoQ % 129.70% -14.75% 43.72% 11.70% -72.04% 1.58% -
  Horiz. % 89.29% 38.87% 45.60% 31.73% 28.41% 101.58% 100.00%
EY 9.30 21.35 18.20 26.21 29.26 8.17 8.30 7.89%
  QoQ % -56.44% 17.31% -30.56% -10.42% 258.14% -1.57% -
  Horiz. % 112.05% 257.23% 219.28% 315.78% 352.53% 98.43% 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 0.53 0.58 0.35 0.24 0.32 0.32 40.03%
  QoQ % 0.00% -8.62% 65.71% 45.83% -25.00% 0.00% -
  Horiz. % 165.62% 165.62% 181.25% 109.38% 75.00% 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
 
 

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