Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2011-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     58.13%    YoY -     -73.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 102,050 79,677 62,901 72,311 66,057 54,938 65,146 7.76%
  YoY % 28.08% 26.67% -13.01% 9.47% 20.24% -15.67% -
  Horiz. % 156.65% 122.31% 96.55% 111.00% 101.40% 84.33% 100.00%
PBT 14,951 6,593 6,897 1,225 4,917 -7,179 -5,664 -
  YoY % 126.77% -4.41% 463.02% -75.09% 168.49% -26.75% -
  Horiz. % -263.97% -116.40% -121.77% -21.63% -86.81% 126.75% 100.00%
Tax -5 -6 0 -19 -26 -19 -434 -52.46%
  YoY % 16.67% 0.00% 0.00% 26.92% -36.84% 95.62% -
  Horiz. % 1.15% 1.38% -0.00% 4.38% 5.99% 4.38% 100.00%
NP 14,946 6,587 6,897 1,206 4,891 -7,198 -6,098 -
  YoY % 126.90% -4.49% 471.89% -75.34% 167.95% -18.04% -
  Horiz. % -245.10% -108.02% -113.10% -19.78% -80.21% 118.04% 100.00%
NP to SH 14,028 7,358 7,978 1,206 4,491 -6,711 -8,632 -
  YoY % 90.65% -7.77% 561.53% -73.15% 166.92% 22.25% -
  Horiz. % -162.51% -85.24% -92.42% -13.97% -52.03% 77.75% 100.00%
Tax Rate 0.03 % 0.09 % - % 1.55 % 0.53 % - % - % -
  YoY % -66.67% 0.00% 0.00% 192.45% 0.00% 0.00% -
  Horiz. % 5.66% 16.98% 0.00% 292.45% 100.00% - -
Total Cost 87,104 73,090 56,004 71,105 61,166 62,136 71,244 3.41%
  YoY % 19.17% 30.51% -21.24% 16.25% -1.56% -12.78% -
  Horiz. % 122.26% 102.59% 78.61% 99.80% 85.85% 87.22% 100.00%
Net Worth 98,954 89,882 69,415 80,587 66,658 62,097 66,788 6.77%
  YoY % 10.09% 29.48% -13.86% 20.90% 7.34% -7.02% -
  Horiz. % 148.16% 134.58% 103.93% 120.66% 99.80% 92.98% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 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
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 98,954 89,882 69,415 80,587 66,658 62,097 66,788 6.77%
  YoY % 10.09% 29.48% -13.86% 20.90% 7.34% -7.02% -
  Horiz. % 148.16% 134.58% 103.93% 120.66% 99.80% 92.98% 100.00%
NOSH 758,270 545,736 406,892 511,666 415,833 416,481 406,255 10.96%
  YoY % 38.94% 34.12% -20.48% 23.05% -0.16% 2.52% -
  Horiz. % 186.65% 134.33% 100.16% 125.95% 102.36% 102.52% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 14.65 % 8.27 % 10.96 % 1.67 % 7.40 % -13.10 % -9.36 % -
  YoY % 77.15% -24.54% 556.29% -77.43% 156.49% -39.96% -
  Horiz. % -156.52% -88.35% -117.09% -17.84% -79.06% 139.96% 100.00%
ROE 14.18 % 8.19 % 11.49 % 1.50 % 6.74 % -10.81 % -12.92 % -
  YoY % 73.14% -28.72% 666.00% -77.74% 162.35% 16.33% -
  Horiz. % -109.75% -63.39% -88.93% -11.61% -52.17% 83.67% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 13.46 14.60 15.46 14.13 15.89 13.19 16.04 -2.88%
  YoY % -7.81% -5.56% 9.41% -11.08% 20.47% -17.77% -
  Horiz. % 83.92% 91.02% 96.38% 88.09% 99.06% 82.23% 100.00%
EPS 1.85 1.27 1.89 0.26 1.08 -1.61 -2.08 -
  YoY % 45.67% -32.80% 626.92% -75.93% 167.08% 22.60% -
  Horiz. % -88.94% -61.06% -90.87% -12.50% -51.92% 77.40% 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 0.1305 0.1647 0.1706 0.1575 0.1603 0.1491 0.1644 -3.77%
  YoY % -20.77% -3.46% 8.32% -1.75% 7.51% -9.31% -
  Horiz. % 79.38% 100.18% 103.77% 95.80% 97.51% 90.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 3.72 2.91 2.29 2.64 2.41 2.00 2.38 7.72%
  YoY % 27.84% 27.07% -13.26% 9.54% 20.50% -15.97% -
  Horiz. % 156.30% 122.27% 96.22% 110.92% 101.26% 84.03% 100.00%
EPS 0.51 0.27 0.29 0.04 0.16 -0.24 -0.31 -
  YoY % 88.89% -6.90% 625.00% -75.00% 166.67% 22.58% -
  Horiz. % -164.52% -87.10% -93.55% -12.90% -51.61% 77.42% 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 0.0361 0.0328 0.0253 0.0294 0.0243 0.0227 0.0244 6.74%
  YoY % 10.06% 29.64% -13.95% 20.99% 7.05% -6.97% -
  Horiz. % 147.95% 134.43% 103.69% 120.49% 99.59% 93.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.1200 0.0850 0.1000 0.0500 0.0500 0.0400 0.0700 -
P/RPS 0.89 0.58 0.65 0.35 0.31 0.30 0.44 12.45%
  YoY % 53.45% -10.77% 85.71% 12.90% 3.33% -31.82% -
  Horiz. % 202.27% 131.82% 147.73% 79.55% 70.45% 68.18% 100.00%
P/EPS 6.49 6.30 5.10 21.21 4.63 -2.48 -3.29 -
  YoY % 3.02% 23.53% -75.95% 358.10% 286.69% 24.62% -
  Horiz. % -197.26% -191.49% -155.02% -644.68% -140.73% 75.38% 100.00%
EY 15.42 15.86 19.61 4.71 21.60 -40.28 -30.35 -
  YoY % -2.77% -19.12% 316.35% -78.19% 153.62% -32.72% -
  Horiz. % -50.81% -52.26% -64.61% -15.52% -71.17% 132.72% 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 0.92 0.52 0.59 0.32 0.31 0.27 0.43 13.51%
  YoY % 76.92% -11.86% 84.37% 3.23% 14.81% -37.21% -
  Horiz. % 213.95% 120.93% 137.21% 74.42% 72.09% 62.79% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 30/06/08 -
Price 0.1100 0.0850 0.0900 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.82 0.58 0.58 0.35 0.31 0.38 0.31 17.59%
  YoY % 41.38% 0.00% 65.71% 12.90% -18.42% 22.58% -
  Horiz. % 264.52% 187.10% 187.10% 112.90% 100.00% 122.58% 100.00%
P/EPS 5.95 6.30 4.59 21.21 4.63 -3.10 -2.35 -
  YoY % -5.56% 37.25% -78.36% 358.10% 249.35% -31.91% -
  Horiz. % -253.19% -268.09% -195.32% -902.55% -197.02% 131.91% 100.00%
EY 16.82 15.86 21.79 4.71 21.60 -32.23 -42.50 -
  YoY % 6.05% -27.21% 362.63% -78.19% 167.02% 24.16% -
  Horiz. % -39.58% -37.32% -51.27% -11.08% -50.82% 75.84% 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 0.84 0.52 0.53 0.32 0.31 0.34 0.30 18.71%
  YoY % 61.54% -1.89% 65.62% 3.23% -8.82% 13.33% -
  Horiz. % 280.00% 173.33% 176.67% 106.67% 103.33% 113.33% 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
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!
PARTNERS & BROKERS