Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2013-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 21-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     71.76%    YoY -     -17.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 96,597 115,995 79,896 53,168 47,384 55,243 50,208 11.04%
  YoY % -16.72% 45.18% 50.27% 12.21% -14.23% 10.03% -
  Horiz. % 192.39% 231.03% 159.13% 105.90% 94.38% 110.03% 100.00%
PBT 24,029 7,944 5,076 4,666 5,744 775 3,799 34.33%
  YoY % 202.48% 56.50% 8.79% -18.77% 641.16% -79.60% -
  Horiz. % 632.51% 209.11% 133.61% 122.82% 151.20% 20.40% 100.00%
Tax -165 -3 -6 24 -100 -19 -7 65.81%
  YoY % -5,400.00% 50.00% -125.00% 124.00% -426.32% -171.43% -
  Horiz. % 2,357.14% 42.86% 85.71% -342.86% 1,428.57% 271.43% 100.00%
NP 23,864 7,941 5,070 4,690 5,644 756 3,792 34.23%
  YoY % 200.52% 56.63% 8.10% -16.90% 646.56% -80.06% -
  Horiz. % 629.32% 209.41% 133.70% 123.68% 148.84% 19.94% 100.00%
NP to SH 23,725 4,898 5,090 4,658 5,644 572 3,775 34.20%
  YoY % 384.38% -3.77% 9.27% -17.47% 886.71% -84.85% -
  Horiz. % 628.48% 129.75% 134.83% 123.39% 149.51% 15.15% 100.00%
Tax Rate 0.69 % 0.04 % 0.12 % -0.51 % 1.74 % 2.45 % 0.18 % 23.99%
  YoY % 1,625.00% -66.67% 123.53% -129.31% -28.98% 1,261.11% -
  Horiz. % 383.33% 22.22% 66.67% -283.33% 966.67% 1,361.11% 100.00%
Total Cost 72,733 108,054 74,826 48,478 41,740 54,487 46,416 7.45%
  YoY % -32.69% 44.41% 54.35% 16.14% -23.39% 17.39% -
  Horiz. % 156.70% 232.79% 161.21% 104.44% 89.93% 117.39% 100.00%
Net Worth 229,590 195,775 184,737 100,294 71,877 63,900 65,875 22.11%
  YoY % 17.27% 5.98% 84.19% 39.53% 12.48% -3.00% -
  Horiz. % 348.52% 297.19% 280.43% 152.25% 109.11% 97.00% 100.00%
Dividend
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 229,590 195,775 184,737 100,294 71,877 63,900 65,875 22.11%
  YoY % 17.27% 5.98% 84.19% 39.53% 12.48% -3.00% -
  Horiz. % 348.52% 297.19% 280.43% 152.25% 109.11% 97.00% 100.00%
NOSH 1,868,110 1,440,588 748,529 589,620 414,999 408,571 414,835 27.23%
  YoY % 29.68% 92.46% 26.95% 42.08% 1.57% -1.51% -
  Horiz. % 450.33% 347.27% 180.44% 142.13% 100.04% 98.49% 100.00%
Ratio Analysis
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 24.70 % 6.85 % 6.35 % 8.82 % 11.91 % 1.37 % 7.55 % 20.88%
  YoY % 260.58% 7.87% -28.00% -25.94% 769.34% -81.85% -
  Horiz. % 327.15% 90.73% 84.11% 116.82% 157.75% 18.15% 100.00%
ROE 10.33 % 2.50 % 2.76 % 4.64 % 7.85 % 0.90 % 5.73 % 9.89%
  YoY % 313.20% -9.42% -40.52% -40.89% 772.22% -84.29% -
  Horiz. % 180.28% 43.63% 48.17% 80.98% 137.00% 15.71% 100.00%
Per Share
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 5.17 8.05 10.67 9.02 11.42 13.52 12.10 -12.72%
  YoY % -35.78% -24.55% 18.29% -21.02% -15.53% 11.74% -
  Horiz. % 42.73% 66.53% 88.18% 74.55% 94.38% 111.74% 100.00%
EPS 1.27 0.34 0.68 0.79 1.36 0.14 0.91 5.48%
  YoY % 273.53% -50.00% -13.92% -41.91% 871.43% -84.62% -
  Horiz. % 139.56% 37.36% 74.73% 86.81% 149.45% 15.38% 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 0.1229 0.1359 0.2468 0.1701 0.1732 0.1564 0.1588 -4.02%
  YoY % -9.57% -44.94% 45.09% -1.79% 10.74% -1.51% -
  Horiz. % 77.39% 85.58% 155.42% 107.12% 109.07% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 3.51 4.21 2.90 1.93 1.72 2.01 1.82 11.08%
  YoY % -16.63% 45.17% 50.26% 12.21% -14.43% 10.44% -
  Horiz. % 192.86% 231.32% 159.34% 106.04% 94.51% 110.44% 100.00%
EPS 0.86 0.18 0.18 0.17 0.20 0.02 0.14 33.71%
  YoY % 377.78% 0.00% 5.88% -15.00% 900.00% -85.71% -
  Horiz. % 614.29% 128.57% 128.57% 121.43% 142.86% 14.29% 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 0.0834 0.0711 0.0671 0.0364 0.0261 0.0232 0.0239 22.14%
  YoY % 17.30% 5.96% 84.34% 39.46% 12.50% -2.93% -
  Horiz. % 348.95% 297.49% 280.75% 152.30% 109.21% 97.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.0550 0.0750 0.0800 0.0950 0.1000 0.0500 0.0500 -
P/RPS 1.06 0.93 0.75 1.05 0.88 0.37 0.41 16.42%
  YoY % 13.98% 24.00% -28.57% 19.32% 137.84% -9.76% -
  Horiz. % 258.54% 226.83% 182.93% 256.10% 214.63% 90.24% 100.00%
P/EPS 4.33 22.06 11.76 12.03 7.35 35.71 5.49 -3.73%
  YoY % -80.37% 87.59% -2.24% 63.67% -79.42% 550.46% -
  Horiz. % 78.87% 401.82% 214.21% 219.13% 133.88% 650.46% 100.00%
EY 23.09 4.53 8.50 8.32 13.60 2.80 18.20 3.88%
  YoY % 409.71% -46.71% 2.16% -38.82% 385.71% -84.62% -
  Horiz. % 126.87% 24.89% 46.70% 45.71% 74.73% 15.38% 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 0.45 0.55 0.32 0.56 0.58 0.32 0.31 6.14%
  YoY % -18.18% 71.88% -42.86% -3.45% 81.25% 3.23% -
  Horiz. % 145.16% 177.42% 103.23% 180.65% 187.10% 103.23% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 -
Price 0.0550 0.1150 0.1300 0.0850 0.1000 0.0500 0.0500 -
P/RPS 1.06 1.43 1.22 0.94 0.88 0.37 0.41 16.42%
  YoY % -25.87% 17.21% 29.79% 6.82% 137.84% -9.76% -
  Horiz. % 258.54% 348.78% 297.56% 229.27% 214.63% 90.24% 100.00%
P/EPS 4.33 33.82 19.12 10.76 7.35 35.71 5.49 -3.73%
  YoY % -87.20% 76.88% 77.70% 46.39% -79.42% 550.46% -
  Horiz. % 78.87% 616.03% 348.27% 195.99% 133.88% 650.46% 100.00%
EY 23.09 2.96 5.23 9.29 13.60 2.80 18.20 3.88%
  YoY % 680.07% -43.40% -43.70% -31.69% 385.71% -84.62% -
  Horiz. % 126.87% 16.26% 28.74% 51.04% 74.73% 15.38% 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 0.45 0.85 0.53 0.50 0.58 0.32 0.31 6.14%
  YoY % -47.06% 60.38% 6.00% -13.79% 81.25% 3.23% -
  Horiz. % 145.16% 274.19% 170.97% 161.29% 187.10% 103.23% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

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

TOP ARTICLES

1. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
2. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
3. A hidden gem with huge upside This stock is going to the moon! >300% return
4. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
7. 套利回吐 7手套股蒸发40亿 星洲日報/投資致富‧企業故事
8. JAKS: Questionable disposal of JSB 51% equity in JIC to ICD for consideration of RM1.00 Sslee blog
PARTNERS & BROKERS