Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2012-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 01-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     -34.57%    YoY -     -61.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 53,728 96,916 99,916 66,428 57,932 63,008 56,008 -0.57%
  YoY % -44.56% -3.00% 50.41% 14.67% -8.06% 12.50% -
  Horiz. % 95.93% 173.04% 178.40% 118.60% 103.44% 112.50% 100.00%
PBT -9,028 8,040 5,696 5,580 13,488 560 1,160 -
  YoY % -212.29% 41.15% 2.08% -58.63% 2,308.57% -51.72% -
  Horiz. % -778.28% 693.10% 491.03% 481.03% 1,162.76% 48.28% 100.00%
Tax 152 0 0 -360 0 -124 -24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -416.67% -
  Horiz. % -633.33% -0.00% -0.00% 1,500.00% -0.00% 516.67% 100.00%
NP -8,876 8,040 5,696 5,220 13,488 436 1,136 -
  YoY % -210.40% 41.15% 9.12% -61.30% 2,993.58% -61.62% -
  Horiz. % -781.34% 707.75% 501.41% 459.51% 1,187.32% 38.38% 100.00%
NP to SH -9,204 5,972 6,100 5,220 13,488 404 420 -
  YoY % -254.12% -2.10% 16.86% -61.30% 3,238.61% -3.81% -
  Horiz. % -2,191.43% 1,421.90% 1,452.38% 1,242.86% 3,211.43% 96.19% 100.00%
Tax Rate - % - % - % 6.45 % - % 22.14 % 2.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 969.57% -
  Horiz. % 0.00% 0.00% 0.00% 311.59% 0.00% 1,069.57% 100.00%
Total Cost 62,604 88,876 94,220 61,208 44,444 62,572 54,872 1.83%
  YoY % -29.56% -5.67% 53.93% 37.72% -28.97% 14.03% -
  Horiz. % 114.09% 161.97% 171.71% 111.55% 81.00% 114.03% 100.00%
Net Worth 214,204 215,489 88,776 104,897 74,494 80,194 52,745 21.30%
  YoY % -0.60% 142.73% -15.37% 40.81% -7.11% 52.04% -
  Horiz. % 406.11% 408.55% 168.31% 198.88% 141.24% 152.04% 100.00%
Dividend
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 214,204 215,489 88,776 104,897 74,494 80,194 52,745 21.30%
  YoY % -0.60% 142.73% -15.37% 40.81% -7.11% 52.04% -
  Horiz. % 406.11% 408.55% 168.31% 198.88% 141.24% 152.04% 100.00%
NOSH 1,865,896 1,658,888 544,642 621,428 443,684 505,000 350,000 25.94%
  YoY % 12.48% 204.58% -12.36% 40.06% -12.14% 44.29% -
  Horiz. % 533.11% 473.97% 155.61% 177.55% 126.77% 144.29% 100.00%
Ratio Analysis
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -16.52 % 8.30 % 5.70 % 7.86 % 23.28 % 0.69 % 2.03 % -
  YoY % -299.04% 45.61% -27.48% -66.24% 3,273.91% -66.01% -
  Horiz. % -813.79% 408.87% 280.79% 387.19% 1,146.80% 33.99% 100.00%
ROE -4.30 % 2.77 % 6.87 % 4.98 % 18.11 % 0.50 % 0.80 % -
  YoY % -255.23% -59.68% 37.95% -72.50% 3,522.00% -37.50% -
  Horiz. % -537.50% 346.25% 858.75% 622.50% 2,263.75% 62.50% 100.00%
Per Share
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 2.88 5.84 18.35 10.69 13.06 12.48 16.00 -21.04%
  YoY % -50.68% -68.17% 71.66% -18.15% 4.65% -22.00% -
  Horiz. % 18.00% 36.50% 114.69% 66.81% 81.62% 78.00% 100.00%
EPS -0.48 0.36 1.12 0.84 3.04 0.08 0.12 -
  YoY % -233.33% -67.86% 33.33% -72.37% 3,700.00% -33.33% -
  Horiz. % -400.00% 300.00% 933.33% 700.00% 2,533.33% 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 0.1148 0.1299 0.1630 0.1688 0.1679 0.1588 0.1507 -3.68%
  YoY % -11.62% -20.31% -3.44% 0.54% 5.73% 5.37% -
  Horiz. % 76.18% 86.20% 108.16% 112.01% 111.41% 105.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,866,504
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 1.87 3.38 3.49 2.32 2.02 2.20 1.95 -0.58%
  YoY % -44.67% -3.15% 50.43% 14.85% -8.18% 12.82% -
  Horiz. % 95.90% 173.33% 178.97% 118.97% 103.59% 112.82% 100.00%
EPS -0.32 0.21 0.21 0.18 0.47 0.01 0.01 -
  YoY % -252.38% 0.00% 16.67% -61.70% 4,600.00% 0.00% -
  Horiz. % -3,200.00% 2,100.00% 2,100.00% 1,800.00% 4,700.00% 100.00% 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 0.0747 0.0752 0.0310 0.0366 0.0260 0.0280 0.0184 21.30%
  YoY % -0.66% 142.58% -15.30% 40.77% -7.14% 52.17% -
  Horiz. % 405.98% 408.70% 168.48% 198.91% 141.30% 152.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.0450 0.1200 0.0850 0.1000 0.0500 0.0500 0.0500 -
P/RPS 1.56 2.05 0.46 0.94 0.38 0.40 0.31 24.94%
  YoY % -23.90% 345.65% -51.06% 147.37% -5.00% 29.03% -
  Horiz. % 503.23% 661.29% 148.39% 303.23% 122.58% 129.03% 100.00%
P/EPS -9.12 33.33 7.59 11.90 1.64 62.50 41.67 -
  YoY % -127.36% 339.13% -36.22% 625.61% -97.38% 49.99% -
  Horiz. % -21.89% 79.99% 18.21% 28.56% 3.94% 149.99% 100.00%
EY -10.96 3.00 13.18 8.40 60.80 1.60 2.40 -
  YoY % -465.33% -77.24% 56.90% -86.18% 3,700.00% -33.33% -
  Horiz. % -456.67% 125.00% 549.17% 350.00% 2,533.33% 66.67% 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 0.39 0.92 0.52 0.59 0.30 0.31 0.33 2.33%
  YoY % -57.61% 76.92% -11.86% 96.67% -3.23% -6.06% -
  Horiz. % 118.18% 278.79% 157.58% 178.79% 90.91% 93.94% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 -
Price 0.0450 0.1250 0.0850 0.0900 0.0400 0.0500 0.0500 -
P/RPS 1.56 2.14 0.46 0.84 0.31 0.40 0.31 24.94%
  YoY % -27.10% 365.22% -45.24% 170.97% -22.50% 29.03% -
  Horiz. % 503.23% 690.32% 148.39% 270.97% 100.00% 129.03% 100.00%
P/EPS -9.12 34.72 7.59 10.71 1.32 62.50 41.67 -
  YoY % -126.27% 357.44% -29.13% 711.36% -97.89% 49.99% -
  Horiz. % -21.89% 83.32% 18.21% 25.70% 3.17% 149.99% 100.00%
EY -10.96 2.88 13.18 9.33 76.00 1.60 2.40 -
  YoY % -480.56% -78.15% 41.26% -87.72% 4,650.00% -33.33% -
  Horiz. % -456.67% 120.00% 549.17% 388.75% 3,166.67% 66.67% 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 0.39 0.96 0.52 0.53 0.24 0.31 0.33 2.33%
  YoY % -59.38% 84.62% -1.89% 120.83% -22.58% -6.06% -
  Horiz. % 118.18% 290.91% 157.58% 160.61% 72.73% 93.94% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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