Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2008-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2008
Quarter 31-Jan-2008  [#3]
Profit Trend QoQ -     -253.38%    YoY -     -107.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 55,243 50,208 40,169 51,300 78,761 49,599 0 -
  YoY % 10.03% 24.99% -21.70% -34.87% 58.80% 0.00% -
  Horiz. % 111.38% 101.23% 80.99% 103.43% 158.80% 100.00% -
PBT 775 3,799 -8,585 2,179 16,042 12,410 0 -
  YoY % -79.60% 144.25% -493.99% -86.42% 29.27% 0.00% -
  Horiz. % 6.24% 30.61% -69.18% 17.56% 129.27% 100.00% -
Tax -19 -7 -80 -457 -141 -86 0 -
  YoY % -171.43% 91.25% 82.49% -224.11% -63.95% 0.00% -
  Horiz. % 22.09% 8.14% 93.02% 531.40% 163.95% 100.00% -
NP 756 3,792 -8,665 1,722 15,901 12,324 0 -
  YoY % -80.06% 143.76% -603.19% -89.17% 29.02% 0.00% -
  Horiz. % 6.13% 30.77% -70.31% 13.97% 129.02% 100.00% -
NP to SH 572 3,775 -7,809 -1,158 16,355 12,324 0 -
  YoY % -84.85% 148.34% -574.35% -107.08% 32.71% 0.00% -
  Horiz. % 4.64% 30.63% -63.36% -9.40% 132.71% 100.00% -
Tax Rate 2.45 % 0.18 % - % 20.97 % 0.88 % 0.69 % - % -
  YoY % 1,261.11% 0.00% 0.00% 2,282.95% 27.54% 0.00% -
  Horiz. % 355.07% 26.09% 0.00% 3,039.13% 127.54% 100.00% -
Total Cost 54,487 46,416 48,834 49,578 62,860 37,275 0 -
  YoY % 17.39% -4.95% -1.50% -21.13% 68.64% 0.00% -
  Horiz. % 146.18% 124.52% 131.01% 133.01% 168.64% 100.00% -
Net Worth 63,900 65,875 61,142 74,072 73,883 43,496 - -
  YoY % -3.00% 7.74% -17.45% 0.26% 69.86% 0.00% -
  Horiz. % 146.91% 151.45% 140.57% 170.29% 169.86% 100.00% -
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 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
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 63,900 65,875 61,142 74,072 73,883 43,496 - -
  YoY % -3.00% 7.74% -17.45% 0.26% 69.86% 0.00% -
  Horiz. % 146.91% 151.45% 140.57% 170.29% 169.86% 100.00% -
NOSH 408,571 414,835 415,372 399,310 259,603 241,647 - -
  YoY % -1.51% -0.13% 4.02% 53.82% 7.43% 0.00% -
  Horiz. % 169.08% 171.67% 171.89% 165.25% 107.43% 100.00% -
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 1.37 % 7.55 % -21.57 % 3.36 % 20.19 % 24.85 % - % -
  YoY % -81.85% 135.00% -741.96% -83.36% -18.75% 0.00% -
  Horiz. % 5.51% 30.38% -86.80% 13.52% 81.25% 100.00% -
ROE 0.90 % 5.73 % -12.77 % -1.56 % 22.14 % 28.33 % - % -
  YoY % -84.29% 144.87% -718.59% -107.05% -21.85% 0.00% -
  Horiz. % 3.18% 20.23% -45.08% -5.51% 78.15% 100.00% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 13.52 12.10 9.67 12.85 30.34 20.53 - -
  YoY % 11.74% 25.13% -24.75% -57.65% 47.78% 0.00% -
  Horiz. % 65.85% 58.94% 47.10% 62.59% 147.78% 100.00% -
EPS 0.14 0.91 -1.88 -0.29 6.30 5.10 0.00 -
  YoY % -84.62% 148.40% -548.28% -104.60% 23.53% 0.00% -
  Horiz. % 2.75% 17.84% -36.86% -5.69% 123.53% 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 0.1564 0.1588 0.1472 0.1855 0.2846 0.1800 - -
  YoY % -1.51% 7.88% -20.65% -34.82% 58.11% 0.00% -
  Horiz. % 86.89% 88.22% 81.78% 103.06% 158.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 2.01 1.82 1.46 1.86 2.86 1.80 - -
  YoY % 10.44% 24.66% -21.51% -34.97% 58.89% 0.00% -
  Horiz. % 111.67% 101.11% 81.11% 103.33% 158.89% 100.00% -
EPS 0.02 0.14 -0.28 -0.04 0.59 0.45 0.00 -
  YoY % -85.71% 150.00% -600.00% -106.78% 31.11% 0.00% -
  Horiz. % 4.44% 31.11% -62.22% -8.89% 131.11% 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 0.0232 0.0239 0.0222 0.0269 0.0268 0.0158 - -
  YoY % -2.93% 7.66% -17.47% 0.37% 69.62% 0.00% -
  Horiz. % 146.84% 151.27% 140.51% 170.25% 169.62% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 - -
Price 0.0500 0.0500 0.0400 0.0900 0.5800 0.4000 0.0000 -
P/RPS 0.37 0.41 0.41 0.70 1.91 1.95 0.00 -
  YoY % -9.76% 0.00% -41.43% -63.35% -2.05% 0.00% -
  Horiz. % 18.97% 21.03% 21.03% 35.90% 97.95% 100.00% -
P/EPS 35.71 5.49 -2.13 -31.03 9.21 7.84 0.00 -
  YoY % 550.46% 357.75% 93.14% -436.92% 17.47% 0.00% -
  Horiz. % 455.48% 70.03% -27.17% -395.79% 117.47% 100.00% -
EY 2.80 18.20 -47.00 -3.22 10.86 12.75 0.00 -
  YoY % -84.62% 138.72% -1,359.63% -129.65% -14.82% 0.00% -
  Horiz. % 21.96% 142.75% -368.63% -25.25% 85.18% 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 0.32 0.31 0.27 0.49 2.04 2.22 0.00 -
  YoY % 3.23% 14.81% -44.90% -75.98% -8.11% 0.00% -
  Horiz. % 14.41% 13.96% 12.16% 22.07% 91.89% 100.00% -
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/03/11 31/03/10 31/03/09 28/03/08 28/03/07 30/03/06 - -
Price 0.0500 0.0500 0.0300 0.0800 0.5300 0.4800 0.0000 -
P/RPS 0.37 0.41 0.31 0.62 1.75 2.34 0.00 -
  YoY % -9.76% 32.26% -50.00% -64.57% -25.21% 0.00% -
  Horiz. % 15.81% 17.52% 13.25% 26.50% 74.79% 100.00% -
P/EPS 35.71 5.49 -1.60 -27.59 8.41 9.41 0.00 -
  YoY % 550.46% 443.12% 94.20% -428.06% -10.63% 0.00% -
  Horiz. % 379.49% 58.34% -17.00% -293.20% 89.37% 100.00% -
EY 2.80 18.20 -62.67 -3.63 11.89 10.63 0.00 -
  YoY % -84.62% 129.04% -1,626.45% -130.53% 11.85% 0.00% -
  Horiz. % 26.34% 171.21% -589.56% -34.15% 111.85% 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 0.32 0.31 0.20 0.43 1.86 2.67 0.00 -
  YoY % 3.23% 55.00% -53.49% -76.88% -30.34% 0.00% -
  Horiz. % 11.99% 11.61% 7.49% 16.10% 69.66% 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
 
 

334  270  590  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.025+0.005 
 DATAPRP 0.99+0.235 
 DNEX 0.83+0.01 
 WIDAD 0.505+0.015 
 CNI 0.21-0.005 
 LKL 0.385+0.025 
 REX 0.2350.00 
 UCREST 0.285+0.015 
 MACPIE 0.09+0.01 

FEATURED POSTS

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