Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2009-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Jan-2009  [#3]
Profit Trend QoQ -     -69.58%    YoY -     -574.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 47,384 55,243 50,208 40,169 51,300 78,761 49,599 -0.76%
  YoY % -14.23% 10.03% 24.99% -21.70% -34.87% 58.80% -
  Horiz. % 95.53% 111.38% 101.23% 80.99% 103.43% 158.80% 100.00%
PBT 5,744 775 3,799 -8,585 2,179 16,042 12,410 -12.04%
  YoY % 641.16% -79.60% 144.25% -493.99% -86.42% 29.27% -
  Horiz. % 46.29% 6.24% 30.61% -69.18% 17.56% 129.27% 100.00%
Tax -100 -19 -7 -80 -457 -141 -86 2.54%
  YoY % -426.32% -171.43% 91.25% 82.49% -224.11% -63.95% -
  Horiz. % 116.28% 22.09% 8.14% 93.02% 531.40% 163.95% 100.00%
NP 5,644 756 3,792 -8,665 1,722 15,901 12,324 -12.20%
  YoY % 646.56% -80.06% 143.76% -603.19% -89.17% 29.02% -
  Horiz. % 45.80% 6.13% 30.77% -70.31% 13.97% 129.02% 100.00%
NP to SH 5,644 572 3,775 -7,809 -1,158 16,355 12,324 -12.20%
  YoY % 886.71% -84.85% 148.34% -574.35% -107.08% 32.71% -
  Horiz. % 45.80% 4.64% 30.63% -63.36% -9.40% 132.71% 100.00%
Tax Rate 1.74 % 2.45 % 0.18 % - % 20.97 % 0.88 % 0.69 % 16.66%
  YoY % -28.98% 1,261.11% 0.00% 0.00% 2,282.95% 27.54% -
  Horiz. % 252.17% 355.07% 26.09% 0.00% 3,039.13% 127.54% 100.00%
Total Cost 41,740 54,487 46,416 48,834 49,578 62,860 37,275 1.90%
  YoY % -23.39% 17.39% -4.95% -1.50% -21.13% 68.64% -
  Horiz. % 111.98% 146.18% 124.52% 131.01% 133.01% 168.64% 100.00%
Net Worth 71,877 63,900 65,875 61,142 74,072 73,883 43,496 8.73%
  YoY % 12.48% -3.00% 7.74% -17.45% 0.26% 69.86% -
  Horiz. % 165.25% 146.91% 151.45% 140.57% 170.29% 169.86% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 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
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 71,877 63,900 65,875 61,142 74,072 73,883 43,496 8.73%
  YoY % 12.48% -3.00% 7.74% -17.45% 0.26% 69.86% -
  Horiz. % 165.25% 146.91% 151.45% 140.57% 170.29% 169.86% 100.00%
NOSH 414,999 408,571 414,835 415,372 399,310 259,603 241,647 9.43%
  YoY % 1.57% -1.51% -0.13% 4.02% 53.82% 7.43% -
  Horiz. % 171.74% 169.08% 171.67% 171.89% 165.25% 107.43% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 11.91 % 1.37 % 7.55 % -21.57 % 3.36 % 20.19 % 24.85 % -11.53%
  YoY % 769.34% -81.85% 135.00% -741.96% -83.36% -18.75% -
  Horiz. % 47.93% 5.51% 30.38% -86.80% 13.52% 81.25% 100.00%
ROE 7.85 % 0.90 % 5.73 % -12.77 % -1.56 % 22.14 % 28.33 % -19.25%
  YoY % 772.22% -84.29% 144.87% -718.59% -107.05% -21.85% -
  Horiz. % 27.71% 3.18% 20.23% -45.08% -5.51% 78.15% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 11.42 13.52 12.10 9.67 12.85 30.34 20.53 -9.31%
  YoY % -15.53% 11.74% 25.13% -24.75% -57.65% 47.78% -
  Horiz. % 55.63% 65.85% 58.94% 47.10% 62.59% 147.78% 100.00%
EPS 1.36 0.14 0.91 -1.88 -0.29 6.30 5.10 -19.76%
  YoY % 871.43% -84.62% 148.40% -548.28% -104.60% 23.53% -
  Horiz. % 26.67% 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 0.1732 0.1564 0.1588 0.1472 0.1855 0.2846 0.1800 -0.64%
  YoY % 10.74% -1.51% 7.88% -20.65% -34.82% 58.11% -
  Horiz. % 96.22% 86.89% 88.22% 81.78% 103.06% 158.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 1.72 2.01 1.82 1.46 1.86 2.86 1.80 -0.75%
  YoY % -14.43% 10.44% 24.66% -21.51% -34.97% 58.89% -
  Horiz. % 95.56% 111.67% 101.11% 81.11% 103.33% 158.89% 100.00%
EPS 0.20 0.02 0.14 -0.28 -0.04 0.59 0.45 -12.64%
  YoY % 900.00% -85.71% 150.00% -600.00% -106.78% 31.11% -
  Horiz. % 44.44% 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 0.0261 0.0232 0.0239 0.0222 0.0269 0.0268 0.0158 8.72%
  YoY % 12.50% -2.93% 7.66% -17.47% 0.37% 69.62% -
  Horiz. % 165.19% 146.84% 151.27% 140.51% 170.25% 169.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.1000 0.0500 0.0500 0.0400 0.0900 0.5800 0.4000 -
P/RPS 0.88 0.37 0.41 0.41 0.70 1.91 1.95 -12.41%
  YoY % 137.84% -9.76% 0.00% -41.43% -63.35% -2.05% -
  Horiz. % 45.13% 18.97% 21.03% 21.03% 35.90% 97.95% 100.00%
P/EPS 7.35 35.71 5.49 -2.13 -31.03 9.21 7.84 -1.07%
  YoY % -79.42% 550.46% 357.75% 93.14% -436.92% 17.47% -
  Horiz. % 93.75% 455.48% 70.03% -27.17% -395.79% 117.47% 100.00%
EY 13.60 2.80 18.20 -47.00 -3.22 10.86 12.75 1.08%
  YoY % 385.71% -84.62% 138.72% -1,359.63% -129.65% -14.82% -
  Horiz. % 106.67% 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 0.58 0.32 0.31 0.27 0.49 2.04 2.22 -20.04%
  YoY % 81.25% 3.23% 14.81% -44.90% -75.98% -8.11% -
  Horiz. % 26.13% 14.41% 13.96% 12.16% 22.07% 91.89% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 29/03/11 31/03/10 31/03/09 28/03/08 28/03/07 30/03/06 -
Price 0.1000 0.0500 0.0500 0.0300 0.0800 0.5300 0.4800 -
P/RPS 0.88 0.37 0.41 0.31 0.62 1.75 2.34 -15.03%
  YoY % 137.84% -9.76% 32.26% -50.00% -64.57% -25.21% -
  Horiz. % 37.61% 15.81% 17.52% 13.25% 26.50% 74.79% 100.00%
P/EPS 7.35 35.71 5.49 -1.60 -27.59 8.41 9.41 -4.03%
  YoY % -79.42% 550.46% 443.12% 94.20% -428.06% -10.63% -
  Horiz. % 78.11% 379.49% 58.34% -17.00% -293.20% 89.37% 100.00%
EY 13.60 2.80 18.20 -62.67 -3.63 11.89 10.63 4.19%
  YoY % 385.71% -84.62% 129.04% -1,626.45% -130.53% 11.85% -
  Horiz. % 127.94% 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 0.58 0.32 0.31 0.20 0.43 1.86 2.67 -22.46%
  YoY % 81.25% 3.23% 55.00% -53.49% -76.88% -30.34% -
  Horiz. % 21.72% 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
 
 

303  249  586  1361 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.975+0.22 
 DNEX 0.835+0.015 
 WIDAD 0.50+0.01 
 CNI 0.205-0.01 
 MACPIE 0.09+0.01 
 REX 0.24+0.005 
 HSI-HGK 0.195-0.055 
 LUSTER 0.220.00 

FEATURED POSTS

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