Highlights

[NEXGRAM] QoQ TTM Result on 2012-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 24-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     21.27%    YoY -     25.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 88,049 79,677 68,684 67,710 65,024 62,900 64,452 23.14%
  QoQ % 10.51% 16.01% 1.44% 4.13% 3.38% -2.41% -
  Horiz. % 136.61% 123.62% 106.57% 105.05% 100.89% 97.59% 100.00%
PBT 6,621 6,592 5,818 6,051 4,920 6,897 6,914 -2.85%
  QoQ % 0.44% 13.30% -3.85% 22.99% -28.66% -0.25% -
  Horiz. % 95.76% 95.34% 84.15% 87.52% 71.16% 99.75% 100.00%
Tax 84 -6 125 35 -89 1 -97 -
  QoQ % 1,500.00% -104.80% 257.14% 139.33% -9,000.00% 101.03% -
  Horiz. % -86.60% 6.19% -128.87% -36.08% 91.75% -1.03% 100.00%
NP 6,705 6,586 5,943 6,086 4,831 6,898 6,817 -1.10%
  QoQ % 1.81% 10.82% -2.35% 25.98% -29.97% 1.19% -
  Horiz. % 98.36% 96.61% 87.18% 89.28% 70.87% 101.19% 100.00%
NP to SH 7,611 7,357 6,076 6,311 5,204 7,305 7,060 5.14%
  QoQ % 3.45% 21.08% -3.72% 21.27% -28.76% 3.47% -
  Horiz. % 107.80% 104.21% 86.06% 89.39% 73.71% 103.47% 100.00%
Tax Rate -1.27 % 0.09 % -2.15 % -0.58 % 1.81 % -0.01 % 1.40 % -
  QoQ % -1,511.11% 104.19% -270.69% -132.04% 18,200.00% -100.71% -
  Horiz. % -90.71% 6.43% -153.57% -41.43% 129.29% -0.71% 100.00%
Total Cost 81,344 73,091 62,741 61,624 60,193 56,002 57,635 25.85%
  QoQ % 11.29% 16.50% 1.81% 2.38% 7.48% -2.83% -
  Horiz. % 141.14% 126.82% 108.86% 106.92% 104.44% 97.17% 100.00%
Net Worth 75,325 75,445 82,753 78,046 104,897 64,869 67,181 7.93%
  QoQ % -0.16% -8.83% 6.03% -25.60% 61.70% -3.44% -
  Horiz. % 112.12% 112.30% 123.18% 116.17% 156.14% 96.56% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 75,325 75,445 82,753 78,046 104,897 64,869 67,181 7.93%
  QoQ % -0.16% -8.83% 6.03% -25.60% 61.70% -3.44% -
  Horiz. % 112.12% 112.30% 123.18% 116.17% 156.14% 96.56% 100.00%
NOSH 462,121 458,076 486,499 464,838 621,428 380,243 387,884 12.40%
  QoQ % 0.88% -5.84% 4.66% -25.20% 63.43% -1.97% -
  Horiz. % 119.14% 118.10% 125.42% 119.84% 160.21% 98.03% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.62 % 8.27 % 8.65 % 8.99 % 7.43 % 10.97 % 10.58 % -19.67%
  QoQ % -7.86% -4.39% -3.78% 21.00% -32.27% 3.69% -
  Horiz. % 72.02% 78.17% 81.76% 84.97% 70.23% 103.69% 100.00%
ROE 10.10 % 9.75 % 7.34 % 8.09 % 4.96 % 11.26 % 10.51 % -2.62%
  QoQ % 3.59% 32.83% -9.27% 63.10% -55.95% 7.14% -
  Horiz. % 96.10% 92.77% 69.84% 76.97% 47.19% 107.14% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 19.05 17.39 14.12 14.57 10.46 16.54 16.62 9.53%
  QoQ % 9.55% 23.16% -3.09% 39.29% -36.76% -0.48% -
  Horiz. % 114.62% 104.63% 84.96% 87.67% 62.94% 99.52% 100.00%
EPS 1.65 1.61 1.25 1.36 0.84 1.92 1.82 -6.33%
  QoQ % 2.48% 28.80% -8.09% 61.90% -56.25% 5.49% -
  Horiz. % 90.66% 88.46% 68.68% 74.73% 46.15% 105.49% 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 0.1630 0.1647 0.1701 0.1679 0.1688 0.1706 0.1732 -3.97%
  QoQ % -1.03% -3.17% 1.31% -0.53% -1.06% -1.50% -
  Horiz. % 94.11% 95.09% 98.21% 96.94% 97.46% 98.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.21 2.91 2.51 2.47 2.37 2.29 2.35 23.13%
  QoQ % 10.31% 15.94% 1.62% 4.22% 3.49% -2.55% -
  Horiz. % 136.60% 123.83% 106.81% 105.11% 100.85% 97.45% 100.00%
EPS 0.28 0.27 0.22 0.23 0.19 0.27 0.26 5.07%
  QoQ % 3.70% 22.73% -4.35% 21.05% -29.63% 3.85% -
  Horiz. % 107.69% 103.85% 84.62% 88.46% 73.08% 103.85% 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 0.0275 0.0275 0.0302 0.0285 0.0383 0.0237 0.0245 8.01%
  QoQ % 0.00% -8.94% 5.96% -25.59% 61.60% -3.27% -
  Horiz. % 112.24% 112.24% 123.27% 116.33% 156.33% 96.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.0850 0.0850 0.0950 0.1200 0.1000 0.1000 0.1000 -
P/RPS 0.45 0.49 0.67 0.82 0.96 0.60 0.60 -17.47%
  QoQ % -8.16% -26.87% -18.29% -14.58% 60.00% 0.00% -
  Horiz. % 75.00% 81.67% 111.67% 136.67% 160.00% 100.00% 100.00%
P/EPS 5.16 5.29 7.61 8.84 11.94 5.21 5.49 -4.05%
  QoQ % -2.46% -30.49% -13.91% -25.96% 129.17% -5.10% -
  Horiz. % 93.99% 96.36% 138.62% 161.02% 217.49% 94.90% 100.00%
EY 19.38 18.89 13.15 11.31 8.37 19.21 18.20 4.28%
  QoQ % 2.59% 43.65% 16.27% 35.13% -56.43% 5.55% -
  Horiz. % 106.48% 103.79% 72.25% 62.14% 45.99% 105.55% 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 0.52 0.52 0.56 0.71 0.59 0.59 0.58 -7.03%
  QoQ % 0.00% -7.14% -21.13% 20.34% 0.00% 1.72% -
  Horiz. % 89.66% 89.66% 96.55% 122.41% 101.72% 101.72% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 -
Price 0.0850 0.0850 0.0850 0.1000 0.0900 0.0900 0.1000 -
P/RPS 0.45 0.49 0.60 0.69 0.86 0.54 0.60 -17.47%
  QoQ % -8.16% -18.33% -13.04% -19.77% 59.26% -10.00% -
  Horiz. % 75.00% 81.67% 100.00% 115.00% 143.33% 90.00% 100.00%
P/EPS 5.16 5.29 6.81 7.37 10.75 4.68 5.49 -4.05%
  QoQ % -2.46% -22.32% -7.60% -31.44% 129.70% -14.75% -
  Horiz. % 93.99% 96.36% 124.04% 134.24% 195.81% 85.25% 100.00%
EY 19.38 18.89 14.69 13.58 9.30 21.35 18.20 4.28%
  QoQ % 2.59% 28.59% 8.17% 46.02% -56.44% 17.31% -
  Horiz. % 106.48% 103.79% 80.71% 74.62% 51.10% 117.31% 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 0.52 0.52 0.50 0.60 0.53 0.53 0.58 -7.03%
  QoQ % 0.00% 4.00% -16.67% 13.21% 0.00% -8.62% -
  Horiz. % 89.66% 89.66% 86.21% 103.45% 91.38% 91.38% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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