Highlights

[NEXGRAM] YoY Annual (Unaudited) Result on 2012-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend YoY -     561.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 135,340 102,050 79,677 62,901 72,311 66,057 54,938 16.21%
  YoY % 32.62% 28.08% 26.67% -13.01% 9.47% 20.24% -
  Horiz. % 246.35% 185.75% 145.03% 114.49% 131.62% 120.24% 100.00%
PBT 13,151 14,951 6,593 6,897 1,225 4,917 -7,179 -
  YoY % -12.04% 126.77% -4.41% 463.02% -75.09% 168.49% -
  Horiz. % -183.19% -208.26% -91.84% -96.07% -17.06% -68.49% 100.00%
Tax -4,173 -5 -6 0 -19 -26 -19 145.53%
  YoY % -83,360.00% 16.67% 0.00% 0.00% 26.92% -36.84% -
  Horiz. % 21,963.16% 26.32% 31.58% -0.00% 100.00% 136.84% 100.00%
NP 8,978 14,946 6,587 6,897 1,206 4,891 -7,198 -
  YoY % -39.93% 126.90% -4.49% 471.89% -75.34% 167.95% -
  Horiz. % -124.73% -207.64% -91.51% -95.82% -16.75% -67.95% 100.00%
NP to SH 6,977 14,028 7,358 7,978 1,206 4,491 -6,711 -
  YoY % -50.26% 90.65% -7.77% 561.53% -73.15% 166.92% -
  Horiz. % -103.96% -209.03% -109.64% -118.88% -17.97% -66.92% 100.00%
Tax Rate 31.73 % 0.03 % 0.09 % - % 1.55 % 0.53 % - % -
  YoY % 105,666.66% -66.67% 0.00% 0.00% 192.45% 0.00% -
  Horiz. % 5,986.79% 5.66% 16.98% 0.00% 292.45% 100.00% -
Total Cost 126,362 87,104 73,090 56,004 71,105 61,166 62,136 12.55%
  YoY % 45.07% 19.17% 30.51% -21.24% 16.25% -1.56% -
  Horiz. % 203.36% 140.18% 117.63% 90.13% 114.43% 98.44% 100.00%
Net Worth 195,355 98,954 89,882 69,415 80,587 66,658 62,097 21.04%
  YoY % 97.42% 10.09% 29.48% -13.86% 20.90% 7.34% -
  Horiz. % 314.60% 159.35% 144.74% 111.79% 129.78% 107.34% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 195,355 98,954 89,882 69,415 80,587 66,658 62,097 21.04%
  YoY % 97.42% 10.09% 29.48% -13.86% 20.90% 7.34% -
  Horiz. % 314.60% 159.35% 144.74% 111.79% 129.78% 107.34% 100.00%
NOSH 1,453,541 758,270 545,736 406,892 511,666 415,833 416,481 23.15%
  YoY % 91.69% 38.94% 34.12% -20.48% 23.05% -0.16% -
  Horiz. % 349.01% 182.07% 131.03% 97.70% 122.85% 99.84% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 6.63 % 14.65 % 8.27 % 10.96 % 1.67 % 7.40 % -13.10 % -
  YoY % -54.74% 77.15% -24.54% 556.29% -77.43% 156.49% -
  Horiz. % -50.61% -111.83% -63.13% -83.66% -12.75% -56.49% 100.00%
ROE 3.57 % 14.18 % 8.19 % 11.49 % 1.50 % 6.74 % -10.81 % -
  YoY % -74.82% 73.14% -28.72% 666.00% -77.74% 162.35% -
  Horiz. % -33.02% -131.17% -75.76% -106.29% -13.88% -62.35% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 9.31 13.46 14.60 15.46 14.13 15.89 13.19 -5.64%
  YoY % -30.83% -7.81% -5.56% 9.41% -11.08% 20.47% -
  Horiz. % 70.58% 102.05% 110.69% 117.21% 107.13% 120.47% 100.00%
EPS 0.48 1.85 1.27 1.89 0.26 1.08 -1.61 -
  YoY % -74.05% 45.67% -32.80% 626.92% -75.93% 167.08% -
  Horiz. % -29.81% -114.91% -78.88% -117.39% -16.15% -67.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1344 0.1305 0.1647 0.1706 0.1575 0.1603 0.1491 -1.71%
  YoY % 2.99% -20.77% -3.46% 8.32% -1.75% 7.51% -
  Horiz. % 90.14% 87.53% 110.46% 114.42% 105.63% 107.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 4.94 3.72 2.91 2.29 2.64 2.41 2.00 16.26%
  YoY % 32.80% 27.84% 27.07% -13.26% 9.54% 20.50% -
  Horiz. % 247.00% 186.00% 145.50% 114.50% 132.00% 120.50% 100.00%
EPS 0.25 0.51 0.27 0.29 0.04 0.16 -0.24 -
  YoY % -50.98% 88.89% -6.90% 625.00% -75.00% 166.67% -
  Horiz. % -104.17% -212.50% -112.50% -120.83% -16.67% -66.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0713 0.0361 0.0328 0.0253 0.0294 0.0243 0.0227 21.01%
  YoY % 97.51% 10.06% 29.64% -13.95% 20.99% 7.05% -
  Horiz. % 314.10% 159.03% 144.49% 111.45% 129.52% 107.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.1150 0.1200 0.0850 0.1000 0.0500 0.0500 0.0400 -
P/RPS 1.24 0.89 0.58 0.65 0.35 0.31 0.30 26.67%
  YoY % 39.33% 53.45% -10.77% 85.71% 12.90% 3.33% -
  Horiz. % 413.33% 296.67% 193.33% 216.67% 116.67% 103.33% 100.00%
P/EPS 23.96 6.49 6.30 5.10 21.21 4.63 -2.48 -
  YoY % 269.18% 3.02% 23.53% -75.95% 358.10% 286.69% -
  Horiz. % -966.13% -261.69% -254.03% -205.65% -855.24% -186.69% 100.00%
EY 4.17 15.42 15.86 19.61 4.71 21.60 -40.28 -
  YoY % -72.96% -2.77% -19.12% 316.35% -78.19% 153.62% -
  Horiz. % -10.35% -38.28% -39.37% -48.68% -11.69% -53.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.92 0.52 0.59 0.32 0.31 0.27 21.29%
  YoY % -6.52% 76.92% -11.86% 84.37% 3.23% 14.81% -
  Horiz. % 318.52% 340.74% 192.59% 218.52% 118.52% 114.81% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 -
Price 0.1000 0.1100 0.0850 0.0900 0.0500 0.0500 0.0500 -
P/RPS 1.07 0.82 0.58 0.58 0.35 0.31 0.38 18.82%
  YoY % 30.49% 41.38% 0.00% 65.71% 12.90% -18.42% -
  Horiz. % 281.58% 215.79% 152.63% 152.63% 92.11% 81.58% 100.00%
P/EPS 20.83 5.95 6.30 4.59 21.21 4.63 -3.10 -
  YoY % 250.08% -5.56% 37.25% -78.36% 358.10% 249.35% -
  Horiz. % -671.94% -191.94% -203.23% -148.06% -684.19% -149.35% 100.00%
EY 4.80 16.82 15.86 21.79 4.71 21.60 -32.23 -
  YoY % -71.46% 6.05% -27.21% 362.63% -78.19% 167.02% -
  Horiz. % -14.89% -52.19% -49.21% -67.61% -14.61% -67.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.84 0.52 0.53 0.32 0.31 0.34 13.83%
  YoY % -11.90% 61.54% -1.89% 65.62% 3.23% -8.82% -
  Horiz. % 217.65% 247.06% 152.94% 155.88% 94.12% 91.18% 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
 
 

1665 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.810.00 
 KOTRA 2.600.00 
 UCREST 0.1450.00 
 PUC 0.1150.00 
 WILLOW 0.440.00 
 MI-CS 0.0550.00 
 IRIS 0.3250.00 
 BTECH 0.510.00 
 3A 0.800.00 
 M3TECH 0.050.00 

FEATURED POSTS

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