Highlights

[NEXGRAM] YoY Quarter Result on 2009-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 23-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     39.05%    YoY -     105.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 17,558 14,872 19,742 19,962 13,862 17,868 27,093 -6.97%
  YoY % 18.06% -24.67% -1.10% 44.01% -22.42% -34.05% -
  Horiz. % 64.81% 54.89% 72.87% 73.68% 51.16% 65.95% 100.00%
PBT 1,396 265 500 299 -2,627 569 5,434 -20.25%
  YoY % 426.79% -47.00% 67.22% 111.38% -561.69% -89.53% -
  Horiz. % 25.69% 4.88% 9.20% 5.50% -48.34% 10.47% 100.00%
Tax 114 -10 14 5 0 62 -54 -
  YoY % 1,240.00% -171.43% 180.00% 0.00% 0.00% 214.81% -
  Horiz. % -211.11% 18.52% -25.93% -9.26% -0.00% -114.81% 100.00%
NP 1,510 255 514 304 -2,627 631 5,380 -19.07%
  YoY % 492.16% -50.39% 69.08% 111.57% -516.32% -88.27% -
  Horiz. % 28.07% 4.74% 9.55% 5.65% -48.83% 11.73% 100.00%
NP to SH 1,441 255 166 146 -2,792 145 5,114 -19.02%
  YoY % 465.10% 53.61% 13.70% 105.23% -2,025.52% -97.16% -
  Horiz. % 28.18% 4.99% 3.25% 2.85% -54.60% 2.84% 100.00%
Tax Rate -8.17 % 3.77 % -2.80 % -1.67 % - % -10.90 % 0.99 % -
  YoY % -316.71% 234.64% -67.66% 0.00% 0.00% -1,201.01% -
  Horiz. % -825.25% 380.81% -282.83% -168.69% 0.00% -1,101.01% 100.00%
Total Cost 16,048 14,617 19,228 19,658 16,489 17,237 21,713 -4.91%
  YoY % 9.79% -23.98% -2.19% 19.22% -4.34% -20.61% -
  Horiz. % 73.91% 67.32% 88.56% 90.54% 75.94% 79.39% 100.00%
Net Worth 78,046 53,900 66,566 54,859 63,299 69,636 66,379 2.73%
  YoY % 44.80% -19.03% 21.34% -13.33% -9.10% 4.91% -
  Horiz. % 117.58% 81.20% 100.28% 82.64% 95.36% 104.91% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 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
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 78,046 53,900 66,566 54,859 63,299 69,636 66,379 2.73%
  YoY % 44.80% -19.03% 21.34% -13.33% -9.10% 4.91% -
  Horiz. % 117.58% 81.20% 100.28% 82.64% 95.36% 104.91% 100.00%
NOSH 464,838 318,750 415,000 365,000 416,716 362,500 255,700 10.46%
  YoY % 45.83% -23.19% 13.70% -12.41% 14.96% 41.77% -
  Horiz. % 181.79% 124.66% 162.30% 142.75% 162.97% 141.77% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.60 % 1.71 % 2.60 % 1.52 % -18.95 % 3.53 % 19.86 % -13.01%
  YoY % 402.92% -34.23% 71.05% 108.02% -636.83% -82.23% -
  Horiz. % 43.30% 8.61% 13.09% 7.65% -95.42% 17.77% 100.00%
ROE 1.85 % 0.47 % 0.25 % 0.27 % -4.41 % 0.21 % 7.70 % -21.14%
  YoY % 293.62% 88.00% -7.41% 106.12% -2,200.00% -97.27% -
  Horiz. % 24.03% 6.10% 3.25% 3.51% -57.27% 2.73% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.78 4.67 4.76 5.47 3.33 4.93 10.60 -15.78%
  YoY % -19.06% -1.89% -12.98% 64.26% -32.45% -53.49% -
  Horiz. % 35.66% 44.06% 44.91% 51.60% 31.42% 46.51% 100.00%
EPS 0.31 0.08 0.04 0.04 -0.67 0.04 2.00 -26.69%
  YoY % 287.50% 100.00% 0.00% 105.97% -1,775.00% -98.00% -
  Horiz. % 15.50% 4.00% 2.00% 2.00% -33.50% 2.00% 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 0.1679 0.1691 0.1604 0.1503 0.1519 0.1921 0.2596 -7.00%
  YoY % -0.71% 5.42% 6.72% -1.05% -20.93% -26.00% -
  Horiz. % 64.68% 65.14% 61.79% 57.90% 58.51% 74.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.64 0.54 0.72 0.73 0.51 0.65 0.99 -7.01%
  YoY % 18.52% -25.00% -1.37% 43.14% -21.54% -34.34% -
  Horiz. % 64.65% 54.55% 72.73% 73.74% 51.52% 65.66% 100.00%
EPS 0.05 0.01 0.01 0.01 -0.10 0.01 0.19 -19.93%
  YoY % 400.00% 0.00% 0.00% 110.00% -1,100.00% -94.74% -
  Horiz. % 26.32% 5.26% 5.26% 5.26% -52.63% 5.26% 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 0.0285 0.0197 0.0243 0.0200 0.0231 0.0254 0.0242 2.76%
  YoY % 44.67% -18.93% 21.50% -13.42% -9.06% 4.96% -
  Horiz. % 117.77% 81.40% 100.41% 82.64% 95.45% 104.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.1200 0.0500 0.0500 0.0500 0.0300 0.1500 0.5800 -
P/RPS 3.18 1.07 1.05 0.91 0.90 3.04 5.47 -8.64%
  YoY % 197.20% 1.90% 15.38% 1.11% -70.39% -44.42% -
  Horiz. % 58.14% 19.56% 19.20% 16.64% 16.45% 55.58% 100.00%
P/EPS 38.71 62.50 125.00 125.00 -4.48 375.00 29.00 4.93%
  YoY % -38.06% -50.00% 0.00% 2,890.18% -101.19% 1,193.10% -
  Horiz. % 133.48% 215.52% 431.03% 431.03% -15.45% 1,293.10% 100.00%
EY 2.58 1.60 0.80 0.80 -22.33 0.27 3.45 -4.72%
  YoY % 61.25% 100.00% 0.00% 103.58% -8,370.37% -92.17% -
  Horiz. % 74.78% 46.38% 23.19% 23.19% -647.25% 7.83% 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 0.71 0.30 0.31 0.33 0.20 0.78 2.23 -17.35%
  YoY % 136.67% -3.23% -6.06% 65.00% -74.36% -65.02% -
  Horiz. % 31.84% 13.45% 13.90% 14.80% 8.97% 34.98% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 21/12/06 -
Price 0.1000 0.0600 0.0400 0.0500 0.0300 0.1000 0.5900 -
P/RPS 2.65 1.29 0.84 0.91 0.90 2.03 5.57 -11.63%
  YoY % 105.43% 53.57% -7.69% 1.11% -55.67% -63.55% -
  Horiz. % 47.58% 23.16% 15.08% 16.34% 16.16% 36.45% 100.00%
P/EPS 32.26 75.00 100.00 125.00 -4.48 250.00 29.50 1.50%
  YoY % -56.99% -25.00% -20.00% 2,890.18% -101.79% 747.46% -
  Horiz. % 109.36% 254.24% 338.98% 423.73% -15.19% 847.46% 100.00%
EY 3.10 1.33 1.00 0.80 -22.33 0.40 3.39 -1.48%
  YoY % 133.08% 33.00% 25.00% 103.58% -5,682.50% -88.20% -
  Horiz. % 91.45% 39.23% 29.50% 23.60% -658.70% 11.80% 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 0.60 0.35 0.25 0.33 0.20 0.52 2.27 -19.87%
  YoY % 71.43% 40.00% -24.24% 65.00% -61.54% -77.09% -
  Horiz. % 26.43% 15.42% 11.01% 14.54% 8.81% 22.91% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1665 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.810.00 
 KOTRA 2.600.00 
 UCREST 0.1450.00 
 PUC 0.1150.00 
 WILLOW 0.440.00 
 MI-CS 0.0550.00 
 IRIS 0.3250.00 
 BTECH 0.510.00 
 3A 0.800.00 
 M3TECH 0.050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS