Highlights

[NEXGRAM] YoY Cumulative Quarter Result on 2011-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 27-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     179.60%    YoY -     3,238.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 24,229 24,979 16,607 14,483 15,752 14,002 14,765 8.60%
  YoY % -3.00% 50.41% 14.67% -8.06% 12.50% -5.17% -
  Horiz. % 164.10% 169.18% 112.48% 98.09% 106.68% 94.83% 100.00%
PBT 2,010 1,424 1,395 3,372 140 290 -1,816 -
  YoY % 41.15% 2.08% -58.63% 2,308.57% -51.72% 115.97% -
  Horiz. % -110.68% -78.41% -76.82% -185.68% -7.71% -15.97% 100.00%
Tax 0 0 -90 0 -31 -6 3,826 -
  YoY % 0.00% 0.00% 0.00% 0.00% -416.67% -100.16% -
  Horiz. % 0.00% 0.00% -2.35% 0.00% -0.81% -0.16% 100.00%
NP 2,010 1,424 1,305 3,372 109 284 2,010 -
  YoY % 41.15% 9.12% -61.30% 2,993.58% -61.62% -85.87% -
  Horiz. % 100.00% 70.85% 64.93% 167.76% 5.42% 14.13% 100.00%
NP to SH 1,493 1,525 1,305 3,372 101 105 -1,813 -
  YoY % -2.10% 16.86% -61.30% 3,238.61% -3.81% 105.79% -
  Horiz. % -82.35% -84.11% -71.98% -185.99% -5.57% -5.79% 100.00%
Tax Rate - % - % 6.45 % - % 22.14 % 2.07 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 969.57% 0.00% -
  Horiz. % 0.00% 0.00% 311.59% 0.00% 1,069.57% 100.00% -
Total Cost 22,219 23,555 15,302 11,111 15,643 13,718 12,755 9.69%
  YoY % -5.67% 53.93% 37.72% -28.97% 14.03% 7.55% -
  Horiz. % 174.20% 184.67% 119.97% 87.11% 122.64% 107.55% 100.00%
Net Worth 215,489 88,776 104,897 74,494 80,194 52,745 66,668 21.58%
  YoY % 142.73% -15.37% 40.81% -7.11% 52.04% -20.89% -
  Horiz. % 323.22% 133.16% 157.34% 111.74% 120.29% 79.11% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 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
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 215,489 88,776 104,897 74,494 80,194 52,745 66,668 21.58%
  YoY % 142.73% -15.37% 40.81% -7.11% 52.04% -20.89% -
  Horiz. % 323.22% 133.16% 157.34% 111.74% 120.29% 79.11% 100.00%
NOSH 1,658,888 544,642 621,428 443,684 505,000 350,000 412,045 26.11%
  YoY % 204.58% -12.36% 40.06% -12.14% 44.29% -15.06% -
  Horiz. % 402.60% 132.18% 150.82% 107.68% 122.56% 84.94% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 8.30 % 5.70 % 7.86 % 23.28 % 0.69 % 2.03 % 13.61 % -7.91%
  YoY % 45.61% -27.48% -66.24% 3,273.91% -66.01% -85.08% -
  Horiz. % 60.98% 41.88% 57.75% 171.05% 5.07% 14.92% 100.00%
ROE 0.69 % 1.72 % 1.24 % 4.53 % 0.13 % 0.20 % -2.72 % -
  YoY % -59.88% 38.71% -72.63% 3,384.62% -35.00% 107.35% -
  Horiz. % -25.37% -63.24% -45.59% -166.54% -4.78% -7.35% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 1.46 4.59 2.67 3.26 3.12 4.00 3.58 -13.88%
  YoY % -68.19% 71.91% -18.10% 4.49% -22.00% 11.73% -
  Horiz. % 40.78% 128.21% 74.58% 91.06% 87.15% 111.73% 100.00%
EPS 0.09 0.28 0.21 0.76 0.02 0.03 -0.44 -
  YoY % -67.86% 33.33% -72.37% 3,700.00% -33.33% 106.82% -
  Horiz. % -20.45% -63.64% -47.73% -172.73% -4.55% -6.82% 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 0.1299 0.1630 0.1688 0.1679 0.1588 0.1507 0.1618 -3.59%
  YoY % -20.31% -3.44% 0.54% 5.73% 5.37% -6.86% -
  Horiz. % 80.28% 100.74% 104.33% 103.77% 98.15% 93.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 0.88 0.91 0.61 0.53 0.57 0.51 0.54 8.48%
  YoY % -3.30% 49.18% 15.09% -7.02% 11.76% -5.56% -
  Horiz. % 162.96% 168.52% 112.96% 98.15% 105.56% 94.44% 100.00%
EPS 0.05 0.06 0.05 0.12 0.00 0.00 -0.07 -
  YoY % -16.67% 20.00% -58.33% 0.00% 0.00% 0.00% -
  Horiz. % -71.43% -85.71% -71.43% -171.43% -0.00% -0.00% 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 0.0786 0.0324 0.0383 0.0272 0.0293 0.0192 0.0243 21.60%
  YoY % 142.59% -15.40% 40.81% -7.17% 52.60% -20.99% -
  Horiz. % 323.46% 133.33% 157.61% 111.93% 120.58% 79.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.1200 0.0850 0.1000 0.0500 0.0500 0.0500 0.0500 -
P/RPS 8.22 1.85 3.74 1.53 1.60 1.25 1.40 34.30%
  YoY % 344.32% -50.53% 144.44% -4.38% 28.00% -10.71% -
  Horiz. % 587.14% 132.14% 267.14% 109.29% 114.29% 89.29% 100.00%
P/EPS 133.33 30.36 47.62 6.58 250.00 166.67 -11.36 -
  YoY % 339.16% -36.25% 623.71% -97.37% 50.00% 1,567.17% -
  Horiz. % -1,173.68% -267.25% -419.19% -57.92% -2,200.70% -1,467.17% 100.00%
EY 0.75 3.29 2.10 15.20 0.40 0.60 -8.80 -
  YoY % -77.20% 56.67% -86.18% 3,700.00% -33.33% 106.82% -
  Horiz. % -8.52% -37.39% -23.86% -172.73% -4.55% -6.82% 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 0.92 0.52 0.59 0.30 0.31 0.33 0.31 19.87%
  YoY % 76.92% -11.86% 96.67% -3.23% -6.06% 6.45% -
  Horiz. % 296.77% 167.74% 190.32% 96.77% 100.00% 106.45% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 26/09/08 -
Price 0.1250 0.0850 0.0900 0.0400 0.0500 0.0500 0.0400 -
P/RPS 8.56 1.85 3.37 1.23 1.60 1.25 1.12 40.33%
  YoY % 362.70% -45.10% 173.98% -23.12% 28.00% 11.61% -
  Horiz. % 764.29% 165.18% 300.89% 109.82% 142.86% 111.61% 100.00%
P/EPS 138.89 30.36 42.86 5.26 250.00 166.67 -9.09 -
  YoY % 357.48% -29.16% 714.83% -97.90% 50.00% 1,933.55% -
  Horiz. % -1,527.94% -333.99% -471.51% -57.87% -2,750.28% -1,833.55% 100.00%
EY 0.72 3.29 2.33 19.00 0.40 0.60 -11.00 -
  YoY % -78.12% 41.20% -87.74% 4,650.00% -33.33% 105.45% -
  Horiz. % -6.55% -29.91% -21.18% -172.73% -3.64% -5.45% 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 0.96 0.52 0.53 0.24 0.31 0.33 0.25 25.12%
  YoY % 84.62% -1.89% 120.83% -22.58% -6.06% 32.00% -
  Horiz. % 384.00% 208.00% 212.00% 96.00% 124.00% 132.00% 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
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

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

TOP ARTICLES

1. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
2. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
6. Vivocom March SuperBull Run !!! Covid Trader
7. Purchased Top Glove - felicity Good Articles to Share
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS