Highlights

[NEXGRAM] YoY TTM Result on 2011-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     6.99%    YoY -     -60.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 102,072 79,677 62,900 72,311 66,086 54,937 65,146 7.77%
  YoY % 28.11% 26.67% -13.01% 9.42% 20.29% -15.67% -
  Horiz. % 156.68% 122.31% 96.55% 111.00% 101.44% 84.33% 100.00%
PBT 15,451 6,592 6,897 1,945 4,841 -7,179 -5,664 -
  YoY % 134.39% -4.42% 254.60% -59.82% 167.43% -26.75% -
  Horiz. % -272.79% -116.38% -121.77% -34.34% -85.47% 126.75% 100.00%
Tax -1,291 -6 1 -16 -2 -19 -434 19.91%
  YoY % -21,416.67% -700.00% 106.25% -700.00% 89.47% 95.62% -
  Horiz. % 297.47% 1.38% -0.23% 3.69% 0.46% 4.38% 100.00%
NP 14,160 6,586 6,898 1,929 4,839 -7,198 -6,098 -
  YoY % 115.00% -4.52% 257.59% -60.14% 167.23% -18.04% -
  Horiz. % -232.21% -108.00% -113.12% -31.63% -79.35% 118.04% 100.00%
NP to SH 14,278 7,357 7,305 1,929 4,822 -5,974 -8,631 -
  YoY % 94.07% 0.71% 278.69% -60.00% 180.72% 30.78% -
  Horiz. % -165.43% -85.24% -84.64% -22.35% -55.87% 69.22% 100.00%
Tax Rate 8.36 % 0.09 % -0.01 % 0.82 % 0.04 % - % - % -
  YoY % 9,188.89% 1,000.00% -101.22% 1,950.00% 0.00% 0.00% -
  Horiz. % 20,900.00% 225.00% -25.00% 2,050.00% 100.00% - -
Total Cost 87,912 73,091 56,002 70,382 61,247 62,135 71,244 3.56%
  YoY % 20.28% 30.51% -20.43% 14.92% -1.43% -12.79% -
  Horiz. % 123.40% 102.59% 78.61% 98.79% 85.97% 87.21% 100.00%
Net Worth 122,766 75,445 64,869 74,339 67,608 60,901 66,312 10.81%
  YoY % 62.72% 16.30% -12.74% 9.96% 11.01% -8.16% -
  Horiz. % 185.13% 113.77% 97.82% 112.11% 101.95% 91.84% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 122,766 75,445 64,869 74,339 67,608 60,901 66,312 10.81%
  YoY % 62.72% 16.30% -12.74% 9.96% 11.01% -8.16% -
  Horiz. % 185.13% 113.77% 97.82% 112.11% 101.95% 91.84% 100.00%
NOSH 940,736 458,076 380,243 471,999 421,764 408,461 407,075 14.98%
  YoY % 105.37% 20.47% -19.44% 11.91% 3.26% 0.34% -
  Horiz. % 231.10% 112.53% 93.41% 115.95% 103.61% 100.34% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 13.87 % 8.27 % 10.97 % 2.67 % 7.32 % -13.10 % -9.36 % -
  YoY % 67.71% -24.61% 310.86% -63.52% 155.88% -39.96% -
  Horiz. % -148.18% -88.35% -117.20% -28.53% -78.21% 139.96% 100.00%
ROE 11.63 % 9.75 % 11.26 % 2.59 % 7.13 % -9.81 % -13.02 % -
  YoY % 19.28% -13.41% 334.75% -63.67% 172.68% 24.65% -
  Horiz. % -89.32% -74.88% -86.48% -19.89% -54.76% 75.35% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 10.85 17.39 16.54 15.32 15.67 13.45 16.00 -6.27%
  YoY % -37.61% 5.14% 7.96% -2.23% 16.51% -15.94% -
  Horiz. % 67.81% 108.69% 103.38% 95.75% 97.94% 84.06% 100.00%
EPS 1.52 1.61 1.92 0.41 1.14 -1.46 -2.12 -
  YoY % -5.59% -16.15% 368.29% -64.04% 178.08% 31.13% -
  Horiz. % -71.70% -75.94% -90.57% -19.34% -53.77% 68.87% 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 0.1305 0.1647 0.1706 0.1575 0.1603 0.1491 0.1629 -3.63%
  YoY % -20.77% -3.46% 8.32% -1.75% 7.51% -8.47% -
  Horiz. % 80.11% 101.10% 104.73% 96.69% 98.40% 91.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 3.72 2.91 2.29 2.64 2.41 2.00 2.38 7.72%
  YoY % 27.84% 27.07% -13.26% 9.54% 20.50% -15.97% -
  Horiz. % 156.30% 122.27% 96.22% 110.92% 101.26% 84.03% 100.00%
EPS 0.52 0.27 0.27 0.07 0.18 -0.22 -0.31 -
  YoY % 92.59% 0.00% 285.71% -61.11% 181.82% 29.03% -
  Horiz. % -167.74% -87.10% -87.10% -22.58% -58.06% 70.97% 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 0.0448 0.0275 0.0237 0.0271 0.0247 0.0222 0.0242 10.80%
  YoY % 62.91% 16.03% -12.55% 9.72% 11.26% -8.26% -
  Horiz. % 185.12% 113.64% 97.93% 111.98% 102.07% 91.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.1200 0.0850 0.1000 0.0500 0.0500 0.0400 0.0700 -
P/RPS 1.11 0.49 0.60 0.33 0.32 0.30 0.44 16.67%
  YoY % 126.53% -18.33% 81.82% 3.13% 6.67% -31.82% -
  Horiz. % 252.27% 111.36% 136.36% 75.00% 72.73% 68.18% 100.00%
P/EPS 7.91 5.29 5.21 12.23 4.37 -2.73 -3.30 -
  YoY % 49.53% 1.54% -57.40% 179.86% 260.07% 17.27% -
  Horiz. % -239.70% -160.30% -157.88% -370.61% -132.42% 82.73% 100.00%
EY 12.65 18.89 19.21 8.17 22.87 -36.56 -30.29 -
  YoY % -33.03% -1.67% 135.13% -64.28% 162.55% -20.70% -
  Horiz. % -41.76% -62.36% -63.42% -26.97% -75.50% 120.70% 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 0.32 0.31 0.27 0.43 13.51%
  YoY % 76.92% -11.86% 84.37% 3.23% 14.81% -37.21% -
  Horiz. % 213.95% 120.93% 137.21% 74.42% 72.09% 62.79% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 30/06/08 -
Price 0.1100 0.0850 0.0900 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.01 0.49 0.54 0.33 0.32 0.37 0.31 21.75%
  YoY % 106.12% -9.26% 63.64% 3.13% -13.51% 19.35% -
  Horiz. % 325.81% 158.06% 174.19% 106.45% 103.23% 119.35% 100.00%
P/EPS 7.25 5.29 4.68 12.23 4.37 -3.42 -2.36 -
  YoY % 37.05% 13.03% -61.73% 179.86% 227.78% -44.92% -
  Horiz. % -307.20% -224.15% -198.31% -518.22% -185.17% 144.92% 100.00%
EY 13.80 18.89 21.35 8.17 22.87 -29.25 -42.40 -
  YoY % -26.95% -11.52% 161.32% -64.28% 178.19% 31.01% -
  Horiz. % -32.55% -44.55% -50.35% -19.27% -53.94% 68.99% 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 0.84 0.52 0.53 0.32 0.31 0.34 0.31 18.06%
  YoY % 61.54% -1.89% 65.62% 3.23% -8.82% 9.68% -
  Horiz. % 270.97% 167.74% 170.97% 103.23% 100.00% 109.68% 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
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

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