Highlights

[NEXGRAM] YoY Quarter Result on 2011-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     -92.44%    YoY -     53.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 24,975 27,084 17,558 14,872 19,742 19,962 13,862 10.30%
  YoY % -7.79% 54.25% 18.06% -24.67% -1.10% 44.01% -
  Horiz. % 180.17% 195.38% 126.66% 107.29% 142.42% 144.01% 100.00%
PBT 1,254 1,450 1,396 265 500 299 -2,627 -
  YoY % -13.52% 3.87% 426.79% -47.00% 67.22% 111.38% -
  Horiz. % -47.74% -55.20% -53.14% -10.09% -19.03% -11.38% 100.00%
Tax 0 1 114 -10 14 5 0 -
  YoY % 0.00% -99.12% 1,240.00% -171.43% 180.00% 0.00% -
  Horiz. % 0.00% 20.00% 2,280.00% -200.00% 280.00% 100.00% -
NP 1,254 1,451 1,510 255 514 304 -2,627 -
  YoY % -13.58% -3.91% 492.16% -50.39% 69.08% 111.57% -
  Horiz. % -47.74% -55.23% -57.48% -9.71% -19.57% -11.57% 100.00%
NP to SH -7 1,374 1,441 255 166 146 -2,792 -63.13%
  YoY % -100.51% -4.65% 465.10% 53.61% 13.70% 105.23% -
  Horiz. % 0.25% -49.21% -51.61% -9.13% -5.95% -5.23% 100.00%
Tax Rate - % -0.07 % -8.17 % 3.77 % -2.80 % -1.67 % - % -
  YoY % 0.00% 99.14% -316.71% 234.64% -67.66% 0.00% -
  Horiz. % 0.00% 4.19% 489.22% -225.75% 167.66% 100.00% -
Total Cost 23,721 25,633 16,048 14,617 19,228 19,658 16,489 6.25%
  YoY % -7.46% 59.73% 9.79% -23.98% -2.19% 19.22% -
  Horiz. % 143.86% 155.46% 97.33% 88.65% 116.61% 119.22% 100.00%
Net Worth 217,314 128,305 78,046 53,900 66,566 54,859 63,299 22.81%
  YoY % 69.37% 64.40% 44.80% -19.03% 21.34% -13.33% -
  Horiz. % 343.31% 202.70% 123.30% 85.15% 105.16% 86.67% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 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
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 217,314 128,305 78,046 53,900 66,566 54,859 63,299 22.81%
  YoY % 69.37% 64.40% 44.80% -19.03% 21.34% -13.33% -
  Horiz. % 343.31% 202.70% 123.30% 85.15% 105.16% 86.67% 100.00%
NOSH 1,658,888 654,285 464,838 318,750 415,000 365,000 416,716 25.88%
  YoY % 153.54% 40.76% 45.83% -23.19% 13.70% -12.41% -
  Horiz. % 398.09% 157.01% 111.55% 76.49% 99.59% 87.59% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 5.02 % 5.36 % 8.60 % 1.71 % 2.60 % 1.52 % -18.95 % -
  YoY % -6.34% -37.67% 402.92% -34.23% 71.05% 108.02% -
  Horiz. % -26.49% -28.28% -45.38% -9.02% -13.72% -8.02% 100.00%
ROE 0.00 % 1.07 % 1.85 % 0.47 % 0.25 % 0.27 % -4.41 % -
  YoY % 0.00% -42.16% 293.62% 88.00% -7.41% 106.12% -
  Horiz. % -0.00% -24.26% -41.95% -10.66% -5.67% -6.12% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 1.51 4.14 3.78 4.67 4.76 5.47 3.33 -12.34%
  YoY % -63.53% 9.52% -19.06% -1.89% -12.98% 64.26% -
  Horiz. % 45.35% 124.32% 113.51% 140.24% 142.94% 164.26% 100.00%
EPS 0.00 0.21 0.31 0.08 0.04 0.04 -0.67 -
  YoY % 0.00% -32.26% 287.50% 100.00% 0.00% 105.97% -
  Horiz. % -0.00% -31.34% -46.27% -11.94% -5.97% -5.97% 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 0.1310 0.1961 0.1679 0.1691 0.1604 0.1503 0.1519 -2.44%
  YoY % -33.20% 16.80% -0.71% 5.42% 6.72% -1.05% -
  Horiz. % 86.24% 129.10% 110.53% 111.32% 105.60% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 1.12 1.21 0.79 0.67 0.89 0.90 0.62 10.35%
  YoY % -7.44% 53.16% 17.91% -24.72% -1.11% 45.16% -
  Horiz. % 180.65% 195.16% 127.42% 108.06% 143.55% 145.16% 100.00%
EPS 0.00 0.06 0.06 0.01 0.01 0.01 -0.13 -
  YoY % 0.00% 0.00% 500.00% 0.00% 0.00% 107.69% -
  Horiz. % -0.00% -46.15% -46.15% -7.69% -7.69% -7.69% 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 0.0974 0.0575 0.0350 0.0242 0.0298 0.0246 0.0284 22.79%
  YoY % 69.39% 64.29% 44.63% -18.79% 21.14% -13.38% -
  Horiz. % 342.96% 202.46% 123.24% 85.21% 104.93% 86.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.1150 0.0900 0.1200 0.0500 0.0500 0.0500 0.0300 -
P/RPS 7.64 2.17 3.18 1.07 1.05 0.91 0.90 42.80%
  YoY % 252.07% -31.76% 197.20% 1.90% 15.38% 1.11% -
  Horiz. % 848.89% 241.11% 353.33% 118.89% 116.67% 101.11% 100.00%
P/EPS -27,253.18 42.86 38.71 62.50 125.00 125.00 -4.48 326.97%
  YoY % -63,686.51% 10.72% -38.06% -50.00% 0.00% 2,890.18% -
  Horiz. % 608,329.88% -956.70% -864.06% -1,395.09% -2,790.18% -2,790.18% 100.00%
EY 0.00 2.33 2.58 1.60 0.80 0.80 -22.33 -
  YoY % 0.00% -9.69% 61.25% 100.00% 0.00% 103.58% -
  Horiz. % -0.00% -10.43% -11.55% -7.17% -3.58% -3.58% 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 0.88 0.46 0.71 0.30 0.31 0.33 0.20 28.00%
  YoY % 91.30% -35.21% 136.67% -3.23% -6.06% 65.00% -
  Horiz. % 440.00% 230.00% 355.00% 150.00% 155.00% 165.00% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 -
Price 0.0700 0.0750 0.1000 0.0600 0.0400 0.0500 0.0300 -
P/RPS 4.65 1.81 2.65 1.29 0.84 0.91 0.90 31.47%
  YoY % 156.91% -31.70% 105.43% 53.57% -7.69% 1.11% -
  Horiz. % 516.67% 201.11% 294.44% 143.33% 93.33% 101.11% 100.00%
P/EPS -16,588.89 35.71 32.26 75.00 100.00 125.00 -4.48 293.08%
  YoY % -46,554.47% 10.69% -56.99% -25.00% -20.00% 2,890.18% -
  Horiz. % 370,287.75% -797.10% -720.09% -1,674.11% -2,232.14% -2,790.18% 100.00%
EY -0.01 2.80 3.10 1.33 1.00 0.80 -22.33 -72.32%
  YoY % -100.36% -9.68% 133.08% 33.00% 25.00% 103.58% -
  Horiz. % 0.04% -12.54% -13.88% -5.96% -4.48% -3.58% 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 0.38 0.60 0.35 0.25 0.33 0.20 17.63%
  YoY % 39.47% -36.67% 71.43% 40.00% -24.24% 65.00% -
  Horiz. % 265.00% 190.00% 300.00% 175.00% 125.00% 165.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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