Highlights

[NEXGRAM] YoY Quarter Result on 2011-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     83.13%    YoY -     -91.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 27,832 19,003 18,029 19,749 16,244 11,541 15,636 10.08%
  YoY % 46.46% 5.40% -8.71% 21.58% 40.75% -26.19% -
  Horiz. % 178.00% 121.53% 115.30% 126.30% 103.89% 73.81% 100.00%
PBT 2,202 1,874 2,107 135 3,210 -4,141 1,114 12.02%
  YoY % 17.50% -11.06% 1,460.74% -95.79% 177.52% -471.72% -
  Horiz. % 197.67% 168.22% 189.14% 12.12% 288.15% -371.72% 100.00%
Tax -6 0 -90 -2 -6 113 -317 -48.35%
  YoY % 0.00% 0.00% -4,400.00% 66.67% -105.31% 135.65% -
  Horiz. % 1.89% -0.00% 28.39% 0.63% 1.89% -35.65% 100.00%
NP 2,196 1,874 2,017 133 3,204 -4,028 797 18.38%
  YoY % 17.18% -7.09% 1,416.54% -95.85% 179.54% -605.40% -
  Horiz. % 275.53% 235.13% 253.07% 16.69% 402.01% -505.40% 100.00%
NP to SH 2,191 1,946 2,017 304 3,524 -3,204 -1,913 -
  YoY % 12.59% -3.52% 563.49% -91.37% 209.99% -67.49% -
  Horiz. % -114.53% -101.73% -105.44% -15.89% -184.21% 167.49% 100.00%
Tax Rate 0.27 % - % 4.27 % 1.48 % 0.19 % - % 28.46 % -53.96%
  YoY % 0.00% 0.00% 188.51% 678.95% 0.00% 0.00% -
  Horiz. % 0.95% 0.00% 15.00% 5.20% 0.67% 0.00% 100.00%
Total Cost 25,636 17,129 16,012 19,616 13,040 15,569 14,839 9.53%
  YoY % 49.66% 6.98% -18.37% 50.43% -16.24% 4.92% -
  Horiz. % 172.76% 115.43% 107.90% 132.19% 87.88% 104.92% 100.00%
Net Worth 207,976 82,753 67,181 67,922 65,836 61,250 75,502 18.38%
  YoY % 151.32% 23.18% -1.09% 3.17% 7.49% -18.88% -
  Horiz. % 275.46% 109.60% 88.98% 89.96% 87.20% 81.12% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 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
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 207,976 82,753 67,181 67,922 65,836 61,250 75,502 18.38%
  YoY % 151.32% 23.18% -1.09% 3.17% 7.49% -18.88% -
  Horiz. % 275.46% 109.60% 88.98% 89.96% 87.20% 81.12% 100.00%
NOSH 842,692 486,499 387,884 434,285 414,588 416,103 407,021 12.88%
  YoY % 73.22% 25.42% -10.68% 4.75% -0.36% 2.23% -
  Horiz. % 207.04% 119.53% 95.30% 106.70% 101.86% 102.23% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 7.89 % 9.86 % 11.19 % 0.67 % 19.72 % -34.90 % 5.10 % 7.54%
  YoY % -19.98% -11.89% 1,570.15% -96.60% 156.50% -784.31% -
  Horiz. % 154.71% 193.33% 219.41% 13.14% 386.67% -684.31% 100.00%
ROE 1.05 % 2.35 % 3.00 % 0.45 % 5.35 % -5.23 % -2.53 % -
  YoY % -55.32% -21.67% 566.67% -91.59% 202.29% -106.72% -
  Horiz. % -41.50% -92.89% -118.58% -17.79% -211.46% 206.72% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 3.30 3.91 4.65 4.55 3.92 2.77 3.84 -2.49%
  YoY % -15.60% -15.91% 2.20% 16.07% 41.52% -27.86% -
  Horiz. % 85.94% 101.82% 121.09% 118.49% 102.08% 72.14% 100.00%
EPS 0.26 0.40 0.52 0.07 0.85 -0.77 -0.47 -
  YoY % -35.00% -23.08% 642.86% -91.76% 210.39% -63.83% -
  Horiz. % -55.32% -85.11% -110.64% -14.89% -180.85% 163.83% 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 0.2468 0.1701 0.1732 0.1564 0.1588 0.1472 0.1855 4.87%
  YoY % 45.09% -1.79% 10.74% -1.51% 7.88% -20.65% -
  Horiz. % 133.05% 91.70% 93.37% 84.31% 85.61% 79.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 1.25 0.85 0.81 0.89 0.73 0.52 0.70 10.14%
  YoY % 47.06% 4.94% -8.99% 21.92% 40.38% -25.71% -
  Horiz. % 178.57% 121.43% 115.71% 127.14% 104.29% 74.29% 100.00%
EPS 0.10 0.09 0.09 0.01 0.16 -0.14 -0.09 -
  YoY % 11.11% 0.00% 800.00% -93.75% 214.29% -55.56% -
  Horiz. % -111.11% -100.00% -100.00% -11.11% -177.78% 155.56% 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 0.0933 0.0371 0.0301 0.0305 0.0295 0.0275 0.0339 18.36%
  YoY % 151.48% 23.26% -1.31% 3.39% 7.27% -18.88% -
  Horiz. % 275.22% 109.44% 88.79% 89.97% 87.02% 81.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.0800 0.0950 0.1000 0.0500 0.0500 0.0400 0.0900 -
P/RPS 2.42 2.43 2.15 1.10 1.28 1.44 2.34 0.56%
  YoY % -0.41% 13.02% 95.45% -14.06% -11.11% -38.46% -
  Horiz. % 103.42% 103.85% 91.88% 47.01% 54.70% 61.54% 100.00%
P/EPS 30.77 23.75 19.23 71.43 5.88 -5.19 -19.15 -
  YoY % 29.56% 23.50% -73.08% 1,114.80% 213.29% 72.90% -
  Horiz. % -160.68% -124.02% -100.42% -373.00% -30.70% 27.10% 100.00%
EY 3.25 4.21 5.20 1.40 17.00 -19.25 -5.22 -
  YoY % -22.80% -19.04% 271.43% -91.76% 188.31% -268.77% -
  Horiz. % -62.26% -80.65% -99.62% -26.82% -325.67% 368.77% 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 0.56 0.58 0.32 0.31 0.27 0.49 -6.85%
  YoY % -42.86% -3.45% 81.25% 3.23% 14.81% -44.90% -
  Horiz. % 65.31% 114.29% 118.37% 65.31% 63.27% 55.10% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 28/03/08 -
Price 0.1300 0.0850 0.1000 0.0500 0.0500 0.0300 0.0800 -
P/RPS 3.94 2.18 2.15 1.10 1.28 1.08 2.08 11.22%
  YoY % 80.73% 1.40% 95.45% -14.06% 18.52% -48.08% -
  Horiz. % 189.42% 104.81% 103.37% 52.88% 61.54% 51.92% 100.00%
P/EPS 50.00 21.25 19.23 71.43 5.88 -3.90 -17.02 -
  YoY % 135.29% 10.50% -73.08% 1,114.80% 250.77% 77.09% -
  Horiz. % -293.77% -124.85% -112.98% -419.68% -34.55% 22.91% 100.00%
EY 2.00 4.71 5.20 1.40 17.00 -25.67 -5.88 -
  YoY % -57.54% -9.42% 271.43% -91.76% 166.23% -336.56% -
  Horiz. % -34.01% -80.10% -88.44% -23.81% -289.12% 436.56% 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 0.53 0.50 0.58 0.32 0.31 0.20 0.43 3.54%
  YoY % 6.00% -13.79% 81.25% 3.23% 55.00% -53.49% -
  Horiz. % 123.26% 116.28% 134.88% 74.42% 72.09% 46.51% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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!
PARTNERS & BROKERS