Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2008-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Dec-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Oct-2008  [#2]
Profit Trend QoQ -     -27.00%    YoY -     -709.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 58,710 70,990 67,928 57,256 71,330 101,088 64,014 -1.43%
  YoY % -17.30% 4.51% 18.64% -19.73% -29.44% 57.92% -
  Horiz. % 91.71% 110.90% 106.11% 89.44% 111.43% 157.92% 100.00%
PBT 7,274 1,280 1,178 -8,886 2,130 20,616 16,142 -12.44%
  YoY % 468.28% 8.66% 113.26% -517.18% -89.67% 27.72% -
  Horiz. % 45.06% 7.93% 7.30% -55.05% 13.20% 127.72% 100.00%
Tax -20 -34 -2 -388 -280 -188 -136 -27.34%
  YoY % 41.18% -1,600.00% 99.48% -38.57% -48.94% -38.24% -
  Horiz. % 14.71% 25.00% 1.47% 285.29% 205.88% 138.24% 100.00%
NP 7,254 1,246 1,176 -9,274 1,850 20,428 16,006 -12.35%
  YoY % 482.18% 5.95% 112.68% -601.30% -90.94% 27.63% -
  Horiz. % 45.32% 7.78% 7.35% -57.94% 11.56% 127.63% 100.00%
NP to SH 7,254 536 500 -9,210 1,510 19,906 16,006 -12.35%
  YoY % 1,253.36% 7.20% 105.43% -709.93% -92.41% 24.37% -
  Horiz. % 45.32% 3.35% 3.12% -57.54% 9.43% 124.37% 100.00%
Tax Rate 0.27 % 2.66 % 0.17 % - % 13.15 % 0.91 % 0.84 % -17.23%
  YoY % -89.85% 1,464.71% 0.00% 0.00% 1,345.05% 8.33% -
  Horiz. % 32.14% 316.67% 20.24% 0.00% 1,565.48% 108.33% 100.00%
Total Cost 51,456 69,744 66,752 66,530 69,480 80,660 48,008 1.16%
  YoY % -26.22% 4.48% 0.33% -4.25% -13.86% 68.01% -
  Horiz. % 107.18% 145.28% 139.04% 138.58% 144.73% 168.01% 100.00%
Net Worth 73,014 71,645 62,624 63,017 76,334 66,251 37,661 11.66%
  YoY % 1.91% 14.40% -0.62% -17.44% 15.22% 75.91% -
  Horiz. % 193.87% 190.24% 166.29% 167.33% 202.69% 175.91% 100.00%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - 9,415 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 58.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 73,014 71,645 62,624 63,017 76,334 66,251 37,661 11.66%
  YoY % 1.91% 14.40% -0.62% -17.44% 15.22% 75.91% -
  Horiz. % 193.87% 190.24% 166.29% 167.33% 202.69% 175.91% 100.00%
NOSH 431,785 446,666 416,666 414,864 397,368 255,205 235,382 10.64%
  YoY % -3.33% 7.20% 0.43% 4.40% 55.71% 8.42% -
  Horiz. % 183.44% 189.76% 177.02% 176.25% 168.82% 108.42% 100.00%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 12.36 % 1.76 % 1.73 % -16.20 % 2.59 % 20.21 % 25.00 % -11.07%
  YoY % 602.27% 1.73% 110.68% -725.48% -87.18% -19.16% -
  Horiz. % 49.44% 7.04% 6.92% -64.80% 10.36% 80.84% 100.00%
ROE 9.93 % 0.75 % 0.80 % -14.61 % 1.98 % 30.05 % 42.50 % -21.51%
  YoY % 1,224.00% -6.25% 105.48% -837.88% -93.41% -29.29% -
  Horiz. % 23.36% 1.76% 1.88% -34.38% 4.66% 70.71% 100.00%
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 13.60 15.89 16.30 13.80 17.95 39.61 27.20 -10.91%
  YoY % -14.41% -2.52% 18.12% -23.12% -54.68% 45.62% -
  Horiz. % 50.00% 58.42% 59.93% 50.74% 65.99% 145.62% 100.00%
EPS 1.68 0.12 0.12 -2.22 0.38 7.80 6.80 -20.78%
  YoY % 1,300.00% 0.00% 105.41% -684.21% -95.13% 14.71% -
  Horiz. % 24.71% 1.76% 1.76% -32.65% 5.59% 114.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1691 0.1604 0.1503 0.1519 0.1921 0.2596 0.1600 0.93%
  YoY % 5.42% 6.72% -1.05% -20.93% -26.00% 62.25% -
  Horiz. % 105.69% 100.25% 93.94% 94.94% 120.06% 162.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 2.13 2.58 2.47 2.08 2.59 3.67 2.32 -1.41%
  YoY % -17.44% 4.45% 18.75% -19.69% -29.43% 58.19% -
  Horiz. % 91.81% 111.21% 106.47% 89.66% 111.64% 158.19% 100.00%
EPS 0.26 0.02 0.02 -0.33 0.05 0.72 0.58 -12.51%
  YoY % 1,200.00% 0.00% 106.06% -760.00% -93.06% 24.14% -
  Horiz. % 44.83% 3.45% 3.45% -56.90% 8.62% 124.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0265 0.0260 0.0227 0.0229 0.0277 0.0241 0.0137 11.62%
  YoY % 1.92% 14.54% -0.87% -17.33% 14.94% 75.91% -
  Horiz. % 193.43% 189.78% 165.69% 167.15% 202.19% 175.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.0500 0.0500 0.0500 0.0300 0.1500 0.5800 0.3700 -
P/RPS 0.37 0.31 0.31 0.22 0.84 1.46 1.36 -19.50%
  YoY % 19.35% 0.00% 40.91% -73.81% -42.47% 7.35% -
  Horiz. % 27.21% 22.79% 22.79% 16.18% 61.76% 107.35% 100.00%
P/EPS 2.98 41.67 41.67 -1.35 39.47 7.44 5.44 -9.54%
  YoY % -92.85% 0.00% 3,186.67% -103.42% 430.51% 36.76% -
  Horiz. % 54.78% 765.99% 765.99% -24.82% 725.55% 136.76% 100.00%
EY 33.60 2.40 2.40 -74.00 2.53 13.45 18.38 10.57%
  YoY % 1,300.00% 0.00% 103.24% -3,024.90% -81.19% -26.82% -
  Horiz. % 182.81% 13.06% 13.06% -402.61% 13.76% 73.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.31 0.33 0.20 0.78 2.23 2.31 -28.83%
  YoY % -3.23% -6.06% 65.00% -74.36% -65.02% -3.46% -
  Horiz. % 12.99% 13.42% 14.29% 8.66% 33.77% 96.54% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 21/12/06 28/12/05 -
Price 0.0600 0.0400 0.0500 0.0300 0.1000 0.5900 0.4700 -
P/RPS 0.44 0.25 0.31 0.22 0.56 1.49 1.73 -20.39%
  YoY % 76.00% -19.35% 40.91% -60.71% -62.42% -13.87% -
  Horiz. % 25.43% 14.45% 17.92% 12.72% 32.37% 86.13% 100.00%
P/EPS 3.57 33.33 41.67 -1.35 26.32 7.56 6.91 -10.42%
  YoY % -89.29% -20.01% 3,186.67% -105.13% 248.15% 9.41% -
  Horiz. % 51.66% 482.34% 603.04% -19.54% 380.90% 109.41% 100.00%
EY 28.00 3.00 2.40 -74.00 3.80 13.22 14.47 11.62%
  YoY % 833.33% 25.00% 103.24% -2,047.37% -71.26% -8.64% -
  Horiz. % 193.50% 20.73% 16.59% -511.40% 26.26% 91.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.25 0.33 0.20 0.52 2.27 2.94 -29.85%
  YoY % 40.00% -24.24% 65.00% -61.54% -77.09% -22.79% -
  Horiz. % 11.90% 8.50% 11.22% 6.80% 17.69% 77.21% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS