Highlights

[NEXGRAM] YoY Quarter Result on 2012-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 01-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     -7.97%    YoY -     -61.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 13,432 24,229 24,979 16,607 14,483 15,752 14,002 -0.57%
  YoY % -44.56% -3.00% 50.41% 14.67% -8.06% 12.50% -
  Horiz. % 95.93% 173.04% 178.40% 118.60% 103.44% 112.50% 100.00%
PBT -2,257 2,010 1,424 1,395 3,372 140 290 -
  YoY % -212.29% 41.15% 2.08% -58.63% 2,308.57% -51.72% -
  Horiz. % -778.28% 693.10% 491.03% 481.03% 1,162.76% 48.28% 100.00%
Tax 38 0 0 -90 0 -31 -6 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -416.67% -
  Horiz. % -633.33% -0.00% -0.00% 1,500.00% -0.00% 516.67% 100.00%
NP -2,219 2,010 1,424 1,305 3,372 109 284 -
  YoY % -210.40% 41.15% 9.12% -61.30% 2,993.58% -61.62% -
  Horiz. % -781.34% 707.75% 501.41% 459.51% 1,187.32% 38.38% 100.00%
NP to SH -2,301 1,493 1,525 1,305 3,372 101 105 -
  YoY % -254.12% -2.10% 16.86% -61.30% 3,238.61% -3.81% -
  Horiz. % -2,191.43% 1,421.90% 1,452.38% 1,242.86% 3,211.43% 96.19% 100.00%
Tax Rate - % - % - % 6.45 % - % 22.14 % 2.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 969.57% -
  Horiz. % 0.00% 0.00% 0.00% 311.59% 0.00% 1,069.57% 100.00%
Total Cost 15,651 22,219 23,555 15,302 11,111 15,643 13,718 1.83%
  YoY % -29.56% -5.67% 53.93% 37.72% -28.97% 14.03% -
  Horiz. % 114.09% 161.97% 171.71% 111.55% 81.00% 114.03% 100.00%
Net Worth 214,204 215,489 75,325 104,897 74,494 80,194 52,745 21.30%
  YoY % -0.60% 186.08% -28.19% 40.81% -7.11% 52.04% -
  Horiz. % 406.11% 408.55% 142.81% 198.88% 141.24% 152.04% 100.00%
Dividend
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 214,204 215,489 75,325 104,897 74,494 80,194 52,745 21.30%
  YoY % -0.60% 186.08% -28.19% 40.81% -7.11% 52.04% -
  Horiz. % 406.11% 408.55% 142.81% 198.88% 141.24% 152.04% 100.00%
NOSH 1,865,896 1,658,888 462,121 621,428 443,684 505,000 350,000 25.94%
  YoY % 12.48% 258.97% -25.64% 40.06% -12.14% 44.29% -
  Horiz. % 533.11% 473.97% 132.03% 177.55% 126.77% 144.29% 100.00%
Ratio Analysis
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -16.52 % 8.30 % 5.70 % 7.86 % 23.28 % 0.69 % 2.03 % -
  YoY % -299.04% 45.61% -27.48% -66.24% 3,273.91% -66.01% -
  Horiz. % -813.79% 408.87% 280.79% 387.19% 1,146.80% 33.99% 100.00%
ROE -1.07 % 0.69 % 2.02 % 1.24 % 4.53 % 0.13 % 0.20 % -
  YoY % -255.07% -65.84% 62.90% -72.63% 3,384.62% -35.00% -
  Horiz. % -535.00% 345.00% 1,010.00% 620.00% 2,265.00% 65.00% 100.00%
Per Share
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 0.72 1.46 5.41 2.67 3.26 3.12 4.00 -21.04%
  YoY % -50.68% -73.01% 102.62% -18.10% 4.49% -22.00% -
  Horiz. % 18.00% 36.50% 135.25% 66.75% 81.50% 78.00% 100.00%
EPS -0.12 0.09 0.33 0.21 0.76 0.02 0.03 -
  YoY % -233.33% -72.73% 57.14% -72.37% 3,700.00% -33.33% -
  Horiz. % -400.00% 300.00% 1,100.00% 700.00% 2,533.33% 66.67% 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 0.1148 0.1299 0.1630 0.1688 0.1679 0.1588 0.1507 -3.68%
  YoY % -11.62% -20.31% -3.44% 0.54% 5.73% 5.37% -
  Horiz. % 76.18% 86.20% 108.16% 112.01% 111.41% 105.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 0.60 1.09 1.12 0.74 0.65 0.71 0.63 -0.67%
  YoY % -44.95% -2.68% 51.35% 13.85% -8.45% 12.70% -
  Horiz. % 95.24% 173.02% 177.78% 117.46% 103.17% 112.70% 100.00%
EPS -0.10 0.07 0.07 0.06 0.15 0.00 0.00 -
  YoY % -242.86% 0.00% 16.67% -60.00% 0.00% 0.00% -
  Horiz. % -66.67% 46.67% 46.67% 40.00% 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 0.0961 0.0966 0.0338 0.0470 0.0334 0.0360 0.0237 21.28%
  YoY % -0.52% 185.80% -28.09% 40.72% -7.22% 51.90% -
  Horiz. % 405.49% 407.59% 142.62% 198.31% 140.93% 151.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.0450 0.1200 0.0850 0.1000 0.0500 0.0500 0.0500 -
P/RPS 6.25 8.22 1.57 3.74 1.53 1.60 1.25 24.83%
  YoY % -23.97% 423.57% -58.02% 144.44% -4.38% 28.00% -
  Horiz. % 500.00% 657.60% 125.60% 299.20% 122.40% 128.00% 100.00%
P/EPS -36.49 133.33 25.76 47.62 6.58 250.00 166.67 -
  YoY % -127.37% 417.59% -45.91% 623.71% -97.37% 50.00% -
  Horiz. % -21.89% 80.00% 15.46% 28.57% 3.95% 150.00% 100.00%
EY -2.74 0.75 3.88 2.10 15.20 0.40 0.60 -
  YoY % -465.33% -80.67% 84.76% -86.18% 3,700.00% -33.33% -
  Horiz. % -456.67% 125.00% 646.67% 350.00% 2,533.33% 66.67% 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 0.39 0.92 0.52 0.59 0.30 0.31 0.33 2.33%
  YoY % -57.61% 76.92% -11.86% 96.67% -3.23% -6.06% -
  Horiz. % 118.18% 278.79% 157.58% 178.79% 90.91% 93.94% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 -
Price 0.0450 0.1250 0.0850 0.0900 0.0400 0.0500 0.0500 -
P/RPS 6.25 8.56 1.57 3.37 1.23 1.60 1.25 24.83%
  YoY % -26.99% 445.22% -53.41% 173.98% -23.12% 28.00% -
  Horiz. % 500.00% 684.80% 125.60% 269.60% 98.40% 128.00% 100.00%
P/EPS -36.49 138.89 25.76 42.86 5.26 250.00 166.67 -
  YoY % -126.27% 439.17% -39.90% 714.83% -97.90% 50.00% -
  Horiz. % -21.89% 83.33% 15.46% 25.72% 3.16% 150.00% 100.00%
EY -2.74 0.72 3.88 2.33 19.00 0.40 0.60 -
  YoY % -480.56% -81.44% 66.52% -87.74% 4,650.00% -33.33% -
  Horiz. % -456.67% 120.00% 646.67% 388.33% 3,166.67% 66.67% 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 0.39 0.96 0.52 0.53 0.24 0.31 0.33 2.33%
  YoY % -59.38% 84.62% -1.89% 120.83% -22.58% -6.06% -
  Horiz. % 118.18% 290.91% 157.58% 160.61% 72.73% 93.94% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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