Highlights

[NEXGRAM] YoY 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 -     187.47%    YoY -     3,238.61%
Quarter Report


View:


Show?  YoY % Horiz. %

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 -194 -
  YoY % 0.00% 0.00% 0.00% 0.00% -416.67% 96.91% -
  Horiz. % -0.00% -0.00% 46.39% -0.00% 15.98% 3.09% 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% 114.13% -
  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 16,775 4.79%
  YoY % -5.67% 53.93% 37.72% -28.97% 14.03% -18.22% -
  Horiz. % 132.45% 140.42% 91.22% 66.24% 93.25% 81.78% 100.00%
Net Worth 215,489 75,325 104,897 74,494 80,194 52,745 66,668 21.58%
  YoY % 186.08% -28.19% 40.81% -7.11% 52.04% -20.89% -
  Horiz. % 323.22% 112.98% 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 75,325 104,897 74,494 80,194 52,745 66,668 21.58%
  YoY % 186.08% -28.19% 40.81% -7.11% 52.04% -20.89% -
  Horiz. % 323.22% 112.98% 157.34% 111.74% 120.29% 79.11% 100.00%
NOSH 1,658,888 462,121 621,428 443,684 505,000 350,000 412,045 26.11%
  YoY % 258.97% -25.64% 40.06% -12.14% 44.29% -15.06% -
  Horiz. % 402.60% 112.15% 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 % -
  YoY % 45.61% -27.48% -66.24% 3,273.91% -66.01% 114.92% -
  Horiz. % -60.98% -41.88% -57.75% -171.05% -5.07% -14.92% 100.00%
ROE 0.69 % 2.02 % 1.24 % 4.53 % 0.13 % 0.20 % -2.72 % -
  YoY % -65.84% 62.90% -72.63% 3,384.62% -35.00% 107.35% -
  Horiz. % -25.37% -74.26% -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 5.41 2.67 3.26 3.12 4.00 3.58 -13.88%
  YoY % -73.01% 102.62% -18.10% 4.49% -22.00% 11.73% -
  Horiz. % 40.78% 151.12% 74.58% 91.06% 87.15% 111.73% 100.00%
EPS 0.09 0.33 0.21 0.76 0.02 0.03 -0.44 -
  YoY % -72.73% 57.14% -72.37% 3,700.00% -33.33% 106.82% -
  Horiz. % -20.45% -75.00% -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 - 2,230,081
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 1.09 1.12 0.74 0.65 0.71 0.63 0.66 8.72%
  YoY % -2.68% 51.35% 13.85% -8.45% 12.70% -4.55% -
  Horiz. % 165.15% 169.70% 112.12% 98.48% 107.58% 95.45% 100.00%
EPS 0.07 0.07 0.06 0.15 0.00 0.00 -0.08 -
  YoY % 0.00% 16.67% -60.00% 0.00% 0.00% 0.00% -
  Horiz. % -87.50% -87.50% -75.00% -187.50% -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 0.0966 0.0338 0.0470 0.0334 0.0360 0.0237 0.0299 21.58%
  YoY % 185.80% -28.09% 40.72% -7.22% 51.90% -20.74% -
  Horiz. % 323.08% 113.04% 157.19% 111.71% 120.40% 79.26% 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 1.57 3.74 1.53 1.60 1.25 1.40 34.30%
  YoY % 423.57% -58.02% 144.44% -4.38% 28.00% -10.71% -
  Horiz. % 587.14% 112.14% 267.14% 109.29% 114.29% 89.29% 100.00%
P/EPS 133.33 25.76 47.62 6.58 250.00 166.67 -11.36 -
  YoY % 417.59% -45.91% 623.71% -97.37% 50.00% 1,567.17% -
  Horiz. % -1,173.68% -226.76% -419.19% -57.92% -2,200.70% -1,467.17% 100.00%
EY 0.75 3.88 2.10 15.20 0.40 0.60 -8.80 -
  YoY % -80.67% 84.76% -86.18% 3,700.00% -33.33% 106.82% -
  Horiz. % -8.52% -44.09% -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 1.57 3.37 1.23 1.60 1.25 1.12 40.33%
  YoY % 445.22% -53.41% 173.98% -23.12% 28.00% 11.61% -
  Horiz. % 764.29% 140.18% 300.89% 109.82% 142.86% 111.61% 100.00%
P/EPS 138.89 25.76 42.86 5.26 250.00 166.67 -9.09 -
  YoY % 439.17% -39.90% 714.83% -97.90% 50.00% 1,933.55% -
  Horiz. % -1,527.94% -283.39% -471.51% -57.87% -2,750.28% -1,833.55% 100.00%
EY 0.72 3.88 2.33 19.00 0.40 0.60 -11.00 -
  YoY % -81.44% 66.52% -87.74% 4,650.00% -33.33% 105.45% -
  Horiz. % -6.55% -35.27% -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
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!

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