Highlights

[NEXGRAM] YoY Quarter Result on 2011-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     285.86%    YoY -     63.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 22,154 26,509 15,516 17,068 15,849 14,769 13,845 8.15%
  YoY % -16.43% 70.85% -9.09% 7.69% 7.31% 6.67% -
  Horiz. % 160.01% 191.47% 112.07% 123.28% 114.47% 106.67% 100.00%
PBT 9,876 1,927 1,153 1,170 1,118 1,405 -7,843 -
  YoY % 412.51% 67.13% -1.45% 4.65% -20.43% 117.91% -
  Horiz. % -125.92% -24.57% -14.70% -14.92% -14.25% -17.91% 100.00%
Tax 0 -30 101 3 -20 62 23 -
  YoY % 0.00% -129.70% 3,266.67% 115.00% -132.26% 169.57% -
  Horiz. % 0.00% -130.43% 439.13% 13.04% -86.96% 269.57% 100.00%
NP 9,876 1,897 1,254 1,173 1,098 1,467 -7,820 -
  YoY % 420.61% 51.28% 6.91% 6.83% -25.15% 118.76% -
  Horiz. % -126.29% -24.26% -16.04% -15.00% -14.04% -18.76% 100.00%
NP to SH 8,937 2,699 1,418 1,173 717 1,835 -7,474 -
  YoY % 231.12% 90.34% 20.89% 63.60% -60.93% 124.55% -
  Horiz. % -119.57% -36.11% -18.97% -15.69% -9.59% -24.55% 100.00%
Tax Rate - % 1.56 % -8.76 % -0.26 % 1.79 % -4.41 % - % -
  YoY % 0.00% 117.81% -3,269.23% -114.53% 140.59% 0.00% -
  Horiz. % 0.00% -35.37% 198.64% 5.90% -40.59% 100.00% -
Total Cost 12,278 24,612 14,262 15,895 14,751 13,302 21,665 -9.03%
  YoY % -50.11% 72.57% -10.27% 7.76% 10.89% -38.60% -
  Horiz. % 56.67% 113.60% 65.83% 73.37% 68.09% 61.40% 100.00%
Net Worth 122,766 75,445 64,869 74,339 67,608 60,901 66,312 10.81%
  YoY % 62.72% 16.30% -12.74% 9.96% 11.01% -8.16% -
  Horiz. % 185.13% 113.77% 97.82% 112.11% 101.95% 91.84% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 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
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 122,766 75,445 64,869 74,339 67,608 60,901 66,312 10.81%
  YoY % 62.72% 16.30% -12.74% 9.96% 11.01% -8.16% -
  Horiz. % 185.13% 113.77% 97.82% 112.11% 101.95% 91.84% 100.00%
NOSH 940,736 458,076 380,243 471,999 421,764 408,461 407,075 14.98%
  YoY % 105.37% 20.47% -19.44% 11.91% 3.26% 0.34% -
  Horiz. % 231.10% 112.53% 93.41% 115.95% 103.61% 100.34% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 44.58 % 7.16 % 8.08 % 6.87 % 6.93 % 9.93 % -56.48 % -
  YoY % 522.63% -11.39% 17.61% -0.87% -30.21% 117.58% -
  Horiz. % -78.93% -12.68% -14.31% -12.16% -12.27% -17.58% 100.00%
ROE 7.28 % 3.58 % 2.19 % 1.58 % 1.06 % 3.01 % -11.27 % -
  YoY % 103.35% 63.47% 38.61% 49.06% -64.78% 126.71% -
  Horiz. % -64.60% -31.77% -19.43% -14.02% -9.41% -26.71% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 2.35 5.79 4.08 3.62 3.76 3.62 3.40 -5.97%
  YoY % -59.41% 41.91% 12.71% -3.72% 3.87% 6.47% -
  Horiz. % 69.12% 170.29% 120.00% 106.47% 110.59% 106.47% 100.00%
EPS 0.95 0.59 0.34 0.27 0.17 0.44 -1.80 -
  YoY % 61.02% 73.53% 25.93% 58.82% -61.36% 124.44% -
  Horiz. % -52.78% -32.78% -18.89% -15.00% -9.44% -24.44% 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 0.1305 0.1647 0.1706 0.1575 0.1603 0.1491 0.1629 -3.63%
  YoY % -20.77% -3.46% 8.32% -1.75% 7.51% -8.47% -
  Horiz. % 80.11% 101.10% 104.73% 96.69% 98.40% 91.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 0.99 1.19 0.70 0.77 0.71 0.66 0.62 8.11%
  YoY % -16.81% 70.00% -9.09% 8.45% 7.58% 6.45% -
  Horiz. % 159.68% 191.94% 112.90% 124.19% 114.52% 106.45% 100.00%
EPS 0.40 0.12 0.06 0.05 0.03 0.08 -0.34 -
  YoY % 233.33% 100.00% 20.00% 66.67% -62.50% 123.53% -
  Horiz. % -117.65% -35.29% -17.65% -14.71% -8.82% -23.53% 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 0.0551 0.0338 0.0291 0.0333 0.0303 0.0273 0.0297 10.84%
  YoY % 63.02% 16.15% -12.61% 9.90% 10.99% -8.08% -
  Horiz. % 185.52% 113.80% 97.98% 112.12% 102.02% 91.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.1200 0.0850 0.1000 0.0500 0.0500 0.0400 0.0700 -
P/RPS 5.10 1.47 2.45 1.38 1.33 1.11 2.06 16.30%
  YoY % 246.94% -40.00% 77.54% 3.76% 19.82% -46.12% -
  Horiz. % 247.57% 71.36% 118.93% 66.99% 64.56% 53.88% 100.00%
P/EPS 12.63 14.43 26.82 20.12 29.41 8.90 -3.81 -
  YoY % -12.47% -46.20% 33.30% -31.59% 230.45% 333.60% -
  Horiz. % -331.50% -378.74% -703.94% -528.08% -771.92% -233.60% 100.00%
EY 7.92 6.93 3.73 4.97 3.40 11.23 -26.23 -
  YoY % 14.29% 85.79% -24.95% 46.18% -69.72% 142.81% -
  Horiz. % -30.19% -26.42% -14.22% -18.95% -12.96% -42.81% 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 0.32 0.31 0.27 0.43 13.51%
  YoY % 76.92% -11.86% 84.37% 3.23% 14.81% -37.21% -
  Horiz. % 213.95% 120.93% 137.21% 74.42% 72.09% 62.79% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 30/06/08 -
Price 0.1100 0.0850 0.0900 0.0500 0.0500 0.0500 0.0500 -
P/RPS 4.67 1.47 2.21 1.38 1.33 1.38 1.47 21.24%
  YoY % 217.69% -33.48% 60.14% 3.76% -3.62% -6.12% -
  Horiz. % 317.69% 100.00% 150.34% 93.88% 90.48% 93.88% 100.00%
P/EPS 11.58 14.43 24.13 20.12 29.41 11.13 -2.72 -
  YoY % -19.75% -40.20% 19.93% -31.59% 164.24% 509.19% -
  Horiz. % -425.74% -530.51% -887.13% -739.71% -1,081.25% -409.19% 100.00%
EY 8.64 6.93 4.14 4.97 3.40 8.98 -36.72 -
  YoY % 24.68% 67.39% -16.70% 46.18% -62.14% 124.46% -
  Horiz. % -23.53% -18.87% -11.27% -13.53% -9.26% -24.46% 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 0.84 0.52 0.53 0.32 0.31 0.34 0.31 18.06%
  YoY % 61.54% -1.89% 65.62% 3.23% -8.82% 9.68% -
  Horiz. % 270.97% 167.74% 170.97% 103.23% 100.00% 109.68% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [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
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS