Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2010-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Oct-2010  [#2]
Profit Trend QoQ -     32.67%    YoY -     7.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 104,126 68,332 58,710 70,990 67,928 57,256 71,330 6.50%
  YoY % 52.38% 16.39% -17.30% 4.51% 18.64% -19.73% -
  Horiz. % 145.98% 95.80% 82.31% 99.52% 95.23% 80.27% 100.00%
PBT 5,748 5,584 7,274 1,280 1,178 -8,886 2,130 17.98%
  YoY % 2.94% -23.23% 468.28% 8.66% 113.26% -517.18% -
  Horiz. % 269.86% 262.16% 341.50% 60.09% 55.31% -417.18% 100.00%
Tax 0 46 -20 -34 -2 -388 -280 -
  YoY % 0.00% 330.00% 41.18% -1,600.00% 99.48% -38.57% -
  Horiz. % -0.00% -16.43% 7.14% 12.14% 0.71% 138.57% 100.00%
NP 5,748 5,630 7,254 1,246 1,176 -9,274 1,850 20.78%
  YoY % 2.10% -22.39% 482.18% 5.95% 112.68% -601.30% -
  Horiz. % 310.70% 304.32% 392.11% 67.35% 63.57% -501.30% 100.00%
NP to SH 5,800 5,424 7,254 536 500 -9,210 1,510 25.12%
  YoY % 6.93% -25.23% 1,253.36% 7.20% 105.43% -709.93% -
  Horiz. % 384.11% 359.21% 480.40% 35.50% 33.11% -609.93% 100.00%
Tax Rate - % -0.82 % 0.27 % 2.66 % 0.17 % - % 13.15 % -
  YoY % 0.00% -403.70% -89.85% 1,464.71% 0.00% 0.00% -
  Horiz. % 0.00% -6.24% 2.05% 20.23% 1.29% 0.00% 100.00%
Total Cost 98,378 62,702 51,456 69,744 66,752 66,530 69,480 5.96%
  YoY % 56.90% 21.86% -26.22% 4.48% 0.33% -4.25% -
  Horiz. % 141.59% 90.24% 74.06% 100.38% 96.07% 95.75% 100.00%
Net Worth 129,247 77,177 73,014 71,645 62,624 63,017 76,334 9.16%
  YoY % 67.47% 5.70% 1.91% 14.40% -0.62% -17.44% -
  Horiz. % 169.32% 101.10% 95.65% 93.86% 82.04% 82.56% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 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
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 129,247 77,177 73,014 71,645 62,624 63,017 76,334 9.16%
  YoY % 67.47% 5.70% 1.91% 14.40% -0.62% -17.44% -
  Horiz. % 169.32% 101.10% 95.65% 93.86% 82.04% 82.56% 100.00%
NOSH 659,090 459,661 431,785 446,666 416,666 414,864 397,368 8.79%
  YoY % 43.39% 6.46% -3.33% 7.20% 0.43% 4.40% -
  Horiz. % 165.86% 115.68% 108.66% 112.41% 104.86% 104.40% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 5.52 % 8.24 % 12.36 % 1.76 % 1.73 % -16.20 % 2.59 % 13.43%
  YoY % -33.01% -33.33% 602.27% 1.73% 110.68% -725.48% -
  Horiz. % 213.13% 318.15% 477.22% 67.95% 66.80% -625.48% 100.00%
ROE 4.49 % 7.03 % 9.93 % 0.75 % 0.80 % -14.61 % 1.98 % 14.61%
  YoY % -36.13% -29.20% 1,224.00% -6.25% 105.48% -837.88% -
  Horiz. % 226.77% 355.05% 501.52% 37.88% 40.40% -737.88% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 15.80 14.87 13.60 15.89 16.30 13.80 17.95 -2.10%
  YoY % 6.25% 9.34% -14.41% -2.52% 18.12% -23.12% -
  Horiz. % 88.02% 82.84% 75.77% 88.52% 90.81% 76.88% 100.00%
EPS 0.88 1.18 1.68 0.12 0.12 -2.22 0.38 15.01%
  YoY % -25.42% -29.76% 1,300.00% 0.00% 105.41% -684.21% -
  Horiz. % 231.58% 310.53% 442.11% 31.58% 31.58% -584.21% 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 0.1961 0.1679 0.1691 0.1604 0.1503 0.1519 0.1921 0.34%
  YoY % 16.80% -0.71% 5.42% 6.72% -1.05% -20.93% -
  Horiz. % 102.08% 87.40% 88.03% 83.50% 78.24% 79.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,789,204
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 3.73 2.45 2.10 2.55 2.44 2.05 2.56 6.47%
  YoY % 52.24% 16.67% -17.65% 4.51% 19.02% -19.92% -
  Horiz. % 145.70% 95.70% 82.03% 99.61% 95.31% 80.08% 100.00%
EPS 0.21 0.19 0.26 0.02 0.02 -0.33 0.05 26.99%
  YoY % 10.53% -26.92% 1,200.00% 0.00% 106.06% -760.00% -
  Horiz. % 420.00% 380.00% 520.00% 40.00% 40.00% -660.00% 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 0.0463 0.0277 0.0262 0.0257 0.0225 0.0226 0.0274 9.13%
  YoY % 67.15% 5.73% 1.95% 14.22% -0.44% -17.52% -
  Horiz. % 168.98% 101.09% 95.62% 93.80% 82.12% 82.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.0900 0.1200 0.0500 0.0500 0.0500 0.0300 0.1500 -
P/RPS 0.57 0.81 0.37 0.31 0.31 0.22 0.84 -6.25%
  YoY % -29.63% 118.92% 19.35% 0.00% 40.91% -73.81% -
  Horiz. % 67.86% 96.43% 44.05% 36.90% 36.90% 26.19% 100.00%
P/EPS 10.23 10.17 2.98 41.67 41.67 -1.35 39.47 -20.13%
  YoY % 0.59% 241.28% -92.85% 0.00% 3,186.67% -103.42% -
  Horiz. % 25.92% 25.77% 7.55% 105.57% 105.57% -3.42% 100.00%
EY 9.78 9.83 33.60 2.40 2.40 -74.00 2.53 25.25%
  YoY % -0.51% -70.74% 1,300.00% 0.00% 103.24% -3,024.90% -
  Horiz. % 386.56% 388.54% 1,328.06% 94.86% 94.86% -2,924.90% 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 0.46 0.71 0.30 0.31 0.33 0.20 0.78 -8.42%
  YoY % -35.21% 136.67% -3.23% -6.06% 65.00% -74.36% -
  Horiz. % 58.97% 91.03% 38.46% 39.74% 42.31% 25.64% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 -
Price 0.0750 0.1000 0.0600 0.0400 0.0500 0.0300 0.1000 -
P/RPS 0.47 0.67 0.44 0.25 0.31 0.22 0.56 -2.88%
  YoY % -29.85% 52.27% 76.00% -19.35% 40.91% -60.71% -
  Horiz. % 83.93% 119.64% 78.57% 44.64% 55.36% 39.29% 100.00%
P/EPS 8.52 8.47 3.57 33.33 41.67 -1.35 26.32 -17.12%
  YoY % 0.59% 137.25% -89.29% -20.01% 3,186.67% -105.13% -
  Horiz. % 32.37% 32.18% 13.56% 126.63% 158.32% -5.13% 100.00%
EY 11.73 11.80 28.00 3.00 2.40 -74.00 3.80 20.65%
  YoY % -0.59% -57.86% 833.33% 25.00% 103.24% -2,047.37% -
  Horiz. % 308.68% 310.53% 736.84% 78.95% 63.16% -1,947.37% 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 0.38 0.60 0.35 0.25 0.33 0.20 0.52 -5.09%
  YoY % -36.67% 71.43% 40.00% -24.24% 65.00% -61.54% -
  Horiz. % 73.08% 115.38% 67.31% 48.08% 63.46% 38.46% 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
 
 

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