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 - 2,754,204
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 1.01 0.69 0.65 0.72 0.59 0.42 0.57 9.99%
  YoY % 46.38% 6.15% -9.72% 22.03% 40.48% -26.32% -
  Horiz. % 177.19% 121.05% 114.04% 126.32% 103.51% 73.68% 100.00%
EPS 0.08 0.07 0.07 0.01 0.13 -0.12 -0.07 -
  YoY % 14.29% 0.00% 600.00% -92.31% 208.33% -71.43% -
  Horiz. % -114.29% -100.00% -100.00% -14.29% -185.71% 171.43% 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 0.0755 0.0300 0.0244 0.0247 0.0239 0.0222 0.0274 18.39%
  YoY % 151.67% 22.95% -1.21% 3.35% 7.66% -18.98% -
  Horiz. % 275.55% 109.49% 89.05% 90.15% 87.23% 81.02% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.1050.00 
 WILLOW 0.530.00 
 IRIS 0.350.00 
 YINSON-C11 0.0750.00 
 BTECH 0.540.00 
 3A 0.7950.00 
 M3TECH 0.0450.00 
 LAMBO 0.0250.00 

FEATURED POSTS

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

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. 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
8. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
PARTNERS & BROKERS