Highlights

[NEXGRAM] YoY Quarter Result on 2012-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 24-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     10.42%    YoY -     465.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 31,007 24,975 27,084 17,558 14,872 19,742 19,962 7.61%
  YoY % 24.15% -7.79% 54.25% 18.06% -24.67% -1.10% -
  Horiz. % 155.33% 125.11% 135.68% 87.96% 74.50% 98.90% 100.00%
PBT 4,226 1,254 1,450 1,396 265 500 299 55.46%
  YoY % 237.00% -13.52% 3.87% 426.79% -47.00% 67.22% -
  Horiz. % 1,413.38% 419.40% 484.95% 466.89% 88.63% 167.22% 100.00%
Tax 0 0 1 114 -10 14 5 -
  YoY % 0.00% 0.00% -99.12% 1,240.00% -171.43% 180.00% -
  Horiz. % 0.00% 0.00% 20.00% 2,280.00% -200.00% 280.00% 100.00%
NP 4,226 1,254 1,451 1,510 255 514 304 55.03%
  YoY % 237.00% -13.58% -3.91% 492.16% -50.39% 69.08% -
  Horiz. % 1,390.13% 412.50% 477.30% 496.71% 83.88% 169.08% 100.00%
NP to SH 3,899 -7 1,374 1,441 255 166 146 72.85%
  YoY % 55,800.00% -100.51% -4.65% 465.10% 53.61% 13.70% -
  Horiz. % 2,670.55% -4.79% 941.10% 986.99% 174.66% 113.70% 100.00%
Tax Rate - % - % -0.07 % -8.17 % 3.77 % -2.80 % -1.67 % -
  YoY % 0.00% 0.00% 99.14% -316.71% 234.64% -67.66% -
  Horiz. % 0.00% 0.00% 4.19% 489.22% -225.75% 167.66% 100.00%
Total Cost 26,781 23,721 25,633 16,048 14,617 19,228 19,658 5.29%
  YoY % 12.90% -7.46% 59.73% 9.79% -23.98% -2.19% -
  Horiz. % 136.23% 120.67% 130.39% 81.64% 74.36% 97.81% 100.00%
Net Worth 253,435 217,314 128,305 78,046 53,900 66,566 54,859 29.04%
  YoY % 16.62% 69.37% 64.40% 44.80% -19.03% 21.34% -
  Horiz. % 461.97% 396.13% 233.88% 142.27% 98.25% 121.34% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 253,435 217,314 128,305 78,046 53,900 66,566 54,859 29.04%
  YoY % 16.62% 69.37% 64.40% 44.80% -19.03% 21.34% -
  Horiz. % 461.97% 396.13% 233.88% 142.27% 98.25% 121.34% 100.00%
NOSH 1,856,666 1,658,888 654,285 464,838 318,750 415,000 365,000 31.13%
  YoY % 11.92% 153.54% 40.76% 45.83% -23.19% 13.70% -
  Horiz. % 508.68% 454.49% 179.26% 127.35% 87.33% 113.70% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 13.63 % 5.02 % 5.36 % 8.60 % 1.71 % 2.60 % 1.52 % 44.11%
  YoY % 171.51% -6.34% -37.67% 402.92% -34.23% 71.05% -
  Horiz. % 896.71% 330.26% 352.63% 565.79% 112.50% 171.05% 100.00%
ROE 1.54 % 0.00 % 1.07 % 1.85 % 0.47 % 0.25 % 0.27 % 33.65%
  YoY % 0.00% 0.00% -42.16% 293.62% 88.00% -7.41% -
  Horiz. % 570.37% 0.00% 396.30% 685.19% 174.07% 92.59% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 1.67 1.51 4.14 3.78 4.67 4.76 5.47 -17.93%
  YoY % 10.60% -63.53% 9.52% -19.06% -1.89% -12.98% -
  Horiz. % 30.53% 27.61% 75.69% 69.10% 85.37% 87.02% 100.00%
EPS 0.21 0.00 0.21 0.31 0.08 0.04 0.04 31.82%
  YoY % 0.00% 0.00% -32.26% 287.50% 100.00% 0.00% -
  Horiz. % 525.00% 0.00% 525.00% 775.00% 200.00% 100.00% 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 0.1365 0.1310 0.1961 0.1679 0.1691 0.1604 0.1503 -1.59%
  YoY % 4.20% -33.20% 16.80% -0.71% 5.42% 6.72% -
  Horiz. % 90.82% 87.16% 130.47% 111.71% 112.51% 106.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 1.39 1.12 1.21 0.79 0.67 0.89 0.90 7.51%
  YoY % 24.11% -7.44% 53.16% 17.91% -24.72% -1.11% -
  Horiz. % 154.44% 124.44% 134.44% 87.78% 74.44% 98.89% 100.00%
EPS 0.17 0.00 0.06 0.06 0.01 0.01 0.01 60.32%
  YoY % 0.00% 0.00% 0.00% 500.00% 0.00% 0.00% -
  Horiz. % 1,700.00% 0.00% 600.00% 600.00% 100.00% 100.00% 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 0.1136 0.0974 0.0575 0.0350 0.0242 0.0298 0.0246 29.03%
  YoY % 16.63% 69.39% 64.29% 44.63% -18.79% 21.14% -
  Horiz. % 461.79% 395.93% 233.74% 142.28% 98.37% 121.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.0750 0.1150 0.0900 0.1200 0.0500 0.0500 0.0500 -
P/RPS 4.49 7.64 2.17 3.18 1.07 1.05 0.91 30.46%
  YoY % -41.23% 252.07% -31.76% 197.20% 1.90% 15.38% -
  Horiz. % 493.41% 839.56% 238.46% 349.45% 117.58% 115.38% 100.00%
P/EPS 35.71 -27,253.18 42.86 38.71 62.50 125.00 125.00 -18.84%
  YoY % 100.13% -63,686.51% 10.72% -38.06% -50.00% 0.00% -
  Horiz. % 28.57% -21,802.54% 34.29% 30.97% 50.00% 100.00% 100.00%
EY 2.80 0.00 2.33 2.58 1.60 0.80 0.80 23.21%
  YoY % 0.00% 0.00% -9.69% 61.25% 100.00% 0.00% -
  Horiz. % 350.00% 0.00% 291.25% 322.50% 200.00% 100.00% 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 0.55 0.88 0.46 0.71 0.30 0.31 0.33 8.88%
  YoY % -37.50% 91.30% -35.21% 136.67% -3.23% -6.06% -
  Horiz. % 166.67% 266.67% 139.39% 215.15% 90.91% 93.94% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 -
Price 0.0950 0.0700 0.0750 0.1000 0.0600 0.0400 0.0500 -
P/RPS 5.69 4.65 1.81 2.65 1.29 0.84 0.91 35.71%
  YoY % 22.37% 156.91% -31.70% 105.43% 53.57% -7.69% -
  Horiz. % 625.27% 510.99% 198.90% 291.21% 141.76% 92.31% 100.00%
P/EPS 45.24 -16,588.89 35.71 32.26 75.00 100.00 125.00 -15.58%
  YoY % 100.27% -46,554.47% 10.69% -56.99% -25.00% -20.00% -
  Horiz. % 36.19% -13,271.11% 28.57% 25.81% 60.00% 80.00% 100.00%
EY 2.21 -0.01 2.80 3.10 1.33 1.00 0.80 18.45%
  YoY % 22,200.00% -100.36% -9.68% 133.08% 33.00% 25.00% -
  Horiz. % 276.25% -1.25% 350.00% 387.50% 166.25% 125.00% 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 0.70 0.53 0.38 0.60 0.35 0.25 0.33 13.35%
  YoY % 32.08% 39.47% -36.67% 71.43% 40.00% -24.24% -
  Horiz. % 212.12% 160.61% 115.15% 181.82% 106.06% 75.76% 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!
PARTNERS & BROKERS