Highlights

[NEXGRAM] YoY Annual (Unaudited) Result on 2013-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend YoY -     -7.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 0 135,340 102,050 79,677 62,901 72,311 66,057 -
  YoY % 0.00% 32.62% 28.08% 26.67% -13.01% 9.47% -
  Horiz. % 0.00% 204.88% 154.49% 120.62% 95.22% 109.47% 100.00%
PBT 0 13,151 14,951 6,593 6,897 1,225 4,917 -
  YoY % 0.00% -12.04% 126.77% -4.41% 463.02% -75.09% -
  Horiz. % 0.00% 267.46% 304.07% 134.09% 140.27% 24.91% 100.00%
Tax 0 -4,173 -5 -6 0 -19 -26 -
  YoY % 0.00% -83,360.00% 16.67% 0.00% 0.00% 26.92% -
  Horiz. % -0.00% 16,050.00% 19.23% 23.08% -0.00% 73.08% 100.00%
NP 0 8,978 14,946 6,587 6,897 1,206 4,891 -
  YoY % 0.00% -39.93% 126.90% -4.49% 471.89% -75.34% -
  Horiz. % 0.00% 183.56% 305.58% 134.68% 141.01% 24.66% 100.00%
NP to SH 0 6,977 14,028 7,358 7,978 1,206 4,491 -
  YoY % 0.00% -50.26% 90.65% -7.77% 561.53% -73.15% -
  Horiz. % 0.00% 155.36% 312.36% 163.84% 177.64% 26.85% 100.00%
Tax Rate - % 31.73 % 0.03 % 0.09 % - % 1.55 % 0.53 % -
  YoY % 0.00% 105,666.66% -66.67% 0.00% 0.00% 192.45% -
  Horiz. % 0.00% 5,986.79% 5.66% 16.98% 0.00% 292.45% 100.00%
Total Cost 0 126,362 87,104 73,090 56,004 71,105 61,166 -
  YoY % 0.00% 45.07% 19.17% 30.51% -21.24% 16.25% -
  Horiz. % 0.00% 206.59% 142.41% 119.49% 91.56% 116.25% 100.00%
Net Worth 21,894,014 195,355 98,954 89,882 69,415 80,587 66,658 152.44%
  YoY % 11,107.24% 97.42% 10.09% 29.48% -13.86% 20.90% -
  Horiz. % 32,845.25% 293.07% 148.45% 134.84% 104.14% 120.90% 100.00%
Dividend
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 21,894,014 195,355 98,954 89,882 69,415 80,587 66,658 152.44%
  YoY % 11,107.24% 97.42% 10.09% 29.48% -13.86% 20.90% -
  Horiz. % 32,845.25% 293.07% 148.45% 134.84% 104.14% 120.90% 100.00%
NOSH 1,876,093 1,453,541 758,270 545,736 406,892 511,666 415,833 27.22%
  YoY % 29.07% 91.69% 38.94% 34.12% -20.48% 23.05% -
  Horiz. % 451.16% 349.55% 182.35% 131.24% 97.85% 123.05% 100.00%
Ratio Analysis
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin - % 6.63 % 14.65 % 8.27 % 10.96 % 1.67 % 7.40 % -
  YoY % 0.00% -54.74% 77.15% -24.54% 556.29% -77.43% -
  Horiz. % 0.00% 89.59% 197.97% 111.76% 148.11% 22.57% 100.00%
ROE - % 3.57 % 14.18 % 8.19 % 11.49 % 1.50 % 6.74 % -
  YoY % 0.00% -74.82% 73.14% -28.72% 666.00% -77.74% -
  Horiz. % 0.00% 52.97% 210.39% 121.51% 170.47% 22.26% 100.00%
Per Share
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS - 9.31 13.46 14.60 15.46 14.13 15.89 -
  YoY % 0.00% -30.83% -7.81% -5.56% 9.41% -11.08% -
  Horiz. % 0.00% 58.59% 84.71% 91.88% 97.29% 88.92% 100.00%
EPS 0.00 0.48 1.85 1.27 1.89 0.26 1.08 -
  YoY % 0.00% -74.05% 45.67% -32.80% 626.92% -75.93% -
  Horiz. % 0.00% 44.44% 171.30% 117.59% 175.00% 24.07% 100.00%
DPS - 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 11.6700 0.1344 0.1305 0.1647 0.1706 0.1575 0.1603 98.42%
  YoY % 8,583.04% 2.99% -20.77% -3.46% 8.32% -1.75% -
  Horiz. % 7,280.10% 83.84% 81.41% 102.74% 106.43% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS - 4.94 3.72 2.91 2.29 2.64 2.41 -
  YoY % 0.00% 32.80% 27.84% 27.07% -13.26% 9.54% -
  Horiz. % 0.00% 204.98% 154.36% 120.75% 95.02% 109.54% 100.00%
EPS 0.00 0.25 0.51 0.27 0.29 0.04 0.16 -
  YoY % 0.00% -50.98% 88.89% -6.90% 625.00% -75.00% -
  Horiz. % 0.00% 156.25% 318.75% 168.75% 181.25% 25.00% 100.00%
DPS - 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 7.9870 0.0713 0.0361 0.0328 0.0253 0.0294 0.0243 152.46%
  YoY % 11,101.96% 97.51% 10.06% 29.64% -13.95% 20.99% -
  Horiz. % 32,868.31% 293.42% 148.56% 134.98% 104.12% 120.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/07/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.0500 0.1150 0.1200 0.0850 0.1000 0.0500 0.0500 -
P/RPS 0.00 1.24 0.89 0.58 0.65 0.35 0.31 -
  YoY % 0.00% 39.33% 53.45% -10.77% 85.71% 12.90% -
  Horiz. % 0.00% 400.00% 287.10% 187.10% 209.68% 112.90% 100.00%
P/EPS 0.00 23.96 6.49 6.30 5.10 21.21 4.63 -
  YoY % 0.00% 269.18% 3.02% 23.53% -75.95% 358.10% -
  Horiz. % 0.00% 517.49% 140.17% 136.07% 110.15% 458.10% 100.00%
EY 0.00 4.17 15.42 15.86 19.61 4.71 21.60 -
  YoY % 0.00% -72.96% -2.77% -19.12% 316.35% -78.19% -
  Horiz. % 0.00% 19.31% 71.39% 73.43% 90.79% 21.81% 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 0.00 0.86 0.92 0.52 0.59 0.32 0.31 -
  YoY % 0.00% -6.52% 76.92% -11.86% 84.37% 3.23% -
  Horiz. % 0.00% 277.42% 296.77% 167.74% 190.32% 103.23% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 -
Price 0.0450 0.1000 0.1100 0.0850 0.0900 0.0500 0.0500 -
P/RPS 0.00 1.07 0.82 0.58 0.58 0.35 0.31 -
  YoY % 0.00% 30.49% 41.38% 0.00% 65.71% 12.90% -
  Horiz. % 0.00% 345.16% 264.52% 187.10% 187.10% 112.90% 100.00%
P/EPS 0.00 20.83 5.95 6.30 4.59 21.21 4.63 -
  YoY % 0.00% 250.08% -5.56% 37.25% -78.36% 358.10% -
  Horiz. % 0.00% 449.89% 128.51% 136.07% 99.14% 458.10% 100.00%
EY 0.00 4.80 16.82 15.86 21.79 4.71 21.60 -
  YoY % 0.00% -71.46% 6.05% -27.21% 362.63% -78.19% -
  Horiz. % 0.00% 22.22% 77.87% 73.43% 100.88% 21.81% 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 0.00 0.74 0.84 0.52 0.53 0.32 0.31 -
  YoY % 0.00% -11.90% 61.54% -1.89% 65.62% 3.23% -
  Horiz. % 0.00% 238.71% 270.97% 167.74% 170.97% 103.23% 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
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

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