Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2009-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 23-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     19.05%    YoY -     105.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 68,332 58,710 70,990 67,928 57,256 71,330 101,088 -6.31%
  YoY % 16.39% -17.30% 4.51% 18.64% -19.73% -29.44% -
  Horiz. % 67.60% 58.08% 70.23% 67.20% 56.64% 70.56% 100.00%
PBT 5,584 7,274 1,280 1,178 -8,886 2,130 20,616 -19.55%
  YoY % -23.23% 468.28% 8.66% 113.26% -517.18% -89.67% -
  Horiz. % 27.09% 35.28% 6.21% 5.71% -43.10% 10.33% 100.00%
Tax 46 -20 -34 -2 -388 -280 -188 -
  YoY % 330.00% 41.18% -1,600.00% 99.48% -38.57% -48.94% -
  Horiz. % -24.47% 10.64% 18.09% 1.06% 206.38% 148.94% 100.00%
NP 5,630 7,254 1,246 1,176 -9,274 1,850 20,428 -19.31%
  YoY % -22.39% 482.18% 5.95% 112.68% -601.30% -90.94% -
  Horiz. % 27.56% 35.51% 6.10% 5.76% -45.40% 9.06% 100.00%
NP to SH 5,424 7,254 536 500 -9,210 1,510 19,906 -19.47%
  YoY % -25.23% 1,253.36% 7.20% 105.43% -709.93% -92.41% -
  Horiz. % 27.25% 36.44% 2.69% 2.51% -46.27% 7.59% 100.00%
Tax Rate -0.82 % 0.27 % 2.66 % 0.17 % - % 13.15 % 0.91 % -
  YoY % -403.70% -89.85% 1,464.71% 0.00% 0.00% 1,345.05% -
  Horiz. % -90.11% 29.67% 292.31% 18.68% 0.00% 1,445.05% 100.00%
Total Cost 62,702 51,456 69,744 66,752 66,530 69,480 80,660 -4.11%
  YoY % 21.86% -26.22% 4.48% 0.33% -4.25% -13.86% -
  Horiz. % 77.74% 63.79% 86.47% 82.76% 82.48% 86.14% 100.00%
Net Worth 77,177 73,014 71,645 62,624 63,017 76,334 66,251 2.57%
  YoY % 5.70% 1.91% 14.40% -0.62% -17.44% 15.22% -
  Horiz. % 116.49% 110.21% 108.14% 94.53% 95.12% 115.22% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 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
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 77,177 73,014 71,645 62,624 63,017 76,334 66,251 2.57%
  YoY % 5.70% 1.91% 14.40% -0.62% -17.44% 15.22% -
  Horiz. % 116.49% 110.21% 108.14% 94.53% 95.12% 115.22% 100.00%
NOSH 459,661 431,785 446,666 416,666 414,864 397,368 255,205 10.29%
  YoY % 6.46% -3.33% 7.20% 0.43% 4.40% 55.71% -
  Horiz. % 180.11% 169.19% 175.02% 163.27% 162.56% 155.71% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.24 % 12.36 % 1.76 % 1.73 % -16.20 % 2.59 % 20.21 % -13.88%
  YoY % -33.33% 602.27% 1.73% 110.68% -725.48% -87.18% -
  Horiz. % 40.77% 61.16% 8.71% 8.56% -80.16% 12.82% 100.00%
ROE 7.03 % 9.93 % 0.75 % 0.80 % -14.61 % 1.98 % 30.05 % -21.49%
  YoY % -29.20% 1,224.00% -6.25% 105.48% -837.88% -93.41% -
  Horiz. % 23.39% 33.04% 2.50% 2.66% -48.62% 6.59% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 14.87 13.60 15.89 16.30 13.80 17.95 39.61 -15.05%
  YoY % 9.34% -14.41% -2.52% 18.12% -23.12% -54.68% -
  Horiz. % 37.54% 34.33% 40.12% 41.15% 34.84% 45.32% 100.00%
EPS 1.18 1.68 0.12 0.12 -2.22 0.38 7.80 -26.98%
  YoY % -29.76% 1,300.00% 0.00% 105.41% -684.21% -95.13% -
  Horiz. % 15.13% 21.54% 1.54% 1.54% -28.46% 4.87% 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 0.1679 0.1691 0.1604 0.1503 0.1519 0.1921 0.2596 -7.00%
  YoY % -0.71% 5.42% 6.72% -1.05% -20.93% -26.00% -
  Horiz. % 64.68% 65.14% 61.79% 57.90% 58.51% 74.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,789,204
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 2.45 2.10 2.55 2.44 2.05 2.56 3.62 -6.29%
  YoY % 16.67% -17.65% 4.51% 19.02% -19.92% -29.28% -
  Horiz. % 67.68% 58.01% 70.44% 67.40% 56.63% 70.72% 100.00%
EPS 0.19 0.26 0.02 0.02 -0.33 0.05 0.71 -19.71%
  YoY % -26.92% 1,200.00% 0.00% 106.06% -760.00% -92.96% -
  Horiz. % 26.76% 36.62% 2.82% 2.82% -46.48% 7.04% 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 0.0277 0.0262 0.0257 0.0225 0.0226 0.0274 0.0238 2.56%
  YoY % 5.73% 1.95% 14.22% -0.44% -17.52% 15.13% -
  Horiz. % 116.39% 110.08% 107.98% 94.54% 94.96% 115.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.1200 0.0500 0.0500 0.0500 0.0300 0.1500 0.5800 -
P/RPS 0.81 0.37 0.31 0.31 0.22 0.84 1.46 -9.34%
  YoY % 118.92% 19.35% 0.00% 40.91% -73.81% -42.47% -
  Horiz. % 55.48% 25.34% 21.23% 21.23% 15.07% 57.53% 100.00%
P/EPS 10.17 2.98 41.67 41.67 -1.35 39.47 7.44 5.34%
  YoY % 241.28% -92.85% 0.00% 3,186.67% -103.42% 430.51% -
  Horiz. % 136.69% 40.05% 560.08% 560.08% -18.15% 530.51% 100.00%
EY 9.83 33.60 2.40 2.40 -74.00 2.53 13.45 -5.09%
  YoY % -70.74% 1,300.00% 0.00% 103.24% -3,024.90% -81.19% -
  Horiz. % 73.09% 249.81% 17.84% 17.84% -550.19% 18.81% 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 0.71 0.30 0.31 0.33 0.20 0.78 2.23 -17.35%
  YoY % 136.67% -3.23% -6.06% 65.00% -74.36% -65.02% -
  Horiz. % 31.84% 13.45% 13.90% 14.80% 8.97% 34.98% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 21/12/06 -
Price 0.1000 0.0600 0.0400 0.0500 0.0300 0.1000 0.5900 -
P/RPS 0.67 0.44 0.25 0.31 0.22 0.56 1.49 -12.46%
  YoY % 52.27% 76.00% -19.35% 40.91% -60.71% -62.42% -
  Horiz. % 44.97% 29.53% 16.78% 20.81% 14.77% 37.58% 100.00%
P/EPS 8.47 3.57 33.33 41.67 -1.35 26.32 7.56 1.91%
  YoY % 137.25% -89.29% -20.01% 3,186.67% -105.13% 248.15% -
  Horiz. % 112.04% 47.22% 440.87% 551.19% -17.86% 348.15% 100.00%
EY 11.80 28.00 3.00 2.40 -74.00 3.80 13.22 -1.87%
  YoY % -57.86% 833.33% 25.00% 103.24% -2,047.37% -71.26% -
  Horiz. % 89.26% 211.80% 22.69% 18.15% -559.76% 28.74% 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 0.60 0.35 0.25 0.33 0.20 0.52 2.27 -19.87%
  YoY % 71.43% 40.00% -24.24% 65.00% -61.54% -77.09% -
  Horiz. % 26.43% 15.42% 11.01% 14.54% 8.81% 22.91% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  439  567 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KEYASIC 0.21+0.005 
 UCREST 0.485-0.11 
 SCBUILD 0.10-0.025 
 FOCUS 0.115-0.015 
 CENSOF 0.46-0.02 
 MINDA 0.17+0.015 
 DOLPHIN 0.125+0.015 
 EDUSPEC 0.015-0.005 
 EFORCE 0.64+0.15 
 MNC 0.0450.00 

FEATURED POSTS

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