Highlights

[NEXGRAM] YoY TTM Result on 2009-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Jan-2009  [#3]
Profit Trend QoQ -     -9.23%    YoY -     -2,287.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 64,452 71,121 64,977 54,013 72,850 96,543 49,600 4.46%
  YoY % -9.38% 9.46% 20.30% -25.86% -24.54% 94.64% -
  Horiz. % 129.94% 143.39% 131.00% 108.90% 146.88% 194.64% 100.00%
PBT 6,914 1,817 5,204 -16,427 1,996 20,505 12,410 -9.29%
  YoY % 280.52% -65.08% 131.68% -923.00% -90.27% 65.23% -
  Horiz. % 55.71% 14.64% 41.93% -132.37% 16.08% 165.23% 100.00%
Tax -97 -14 55 -58 -488 -114 -86 2.03%
  YoY % -592.86% -125.45% 194.83% 88.11% -328.07% -32.56% -
  Horiz. % 112.79% 16.28% -63.95% 67.44% 567.44% 132.56% 100.00%
NP 6,817 1,803 5,259 -16,485 1,508 20,391 12,324 -9.39%
  YoY % 278.09% -65.72% 131.90% -1,193.17% -92.60% 65.46% -
  Horiz. % 55.31% 14.63% 42.67% -133.76% 12.24% 165.46% 100.00%
NP to SH 7,060 1,803 5,610 -15,283 -640 20,846 12,325 -8.86%
  YoY % 291.57% -67.86% 136.71% -2,287.97% -103.07% 69.14% -
  Horiz. % 57.28% 14.63% 45.52% -124.00% -5.19% 169.14% 100.00%
Tax Rate 1.40 % 0.77 % -1.06 % - % 24.45 % 0.56 % 0.69 % 12.51%
  YoY % 81.82% 172.64% 0.00% 0.00% 4,266.07% -18.84% -
  Horiz. % 202.90% 111.59% -153.62% 0.00% 3,543.48% 81.16% 100.00%
Total Cost 57,635 69,318 59,718 70,498 71,342 76,152 37,276 7.53%
  YoY % -16.85% 16.08% -15.29% -1.18% -6.32% 104.29% -
  Horiz. % 154.62% 185.96% 160.20% 189.12% 191.39% 204.29% 100.00%
Net Worth 67,181 67,922 65,836 61,250 75,502 72,880 45,751 6.61%
  YoY % -1.09% 3.17% 7.49% -18.88% 3.60% 59.30% -
  Horiz. % 146.84% 148.46% 143.90% 133.88% 165.03% 159.30% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 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
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 67,181 67,922 65,836 61,250 75,502 72,880 45,751 6.61%
  YoY % -1.09% 3.17% 7.49% -18.88% 3.60% 59.30% -
  Horiz. % 146.84% 148.46% 143.90% 133.88% 165.03% 159.30% 100.00%
NOSH 387,884 434,285 414,588 416,103 407,021 256,080 254,176 7.30%
  YoY % -10.68% 4.75% -0.36% 2.23% 58.94% 0.75% -
  Horiz. % 152.60% 170.86% 163.11% 163.71% 160.13% 100.75% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 10.58 % 2.54 % 8.09 % -30.52 % 2.07 % 21.12 % 24.85 % -13.26%
  YoY % 316.54% -68.60% 126.51% -1,574.40% -90.20% -15.01% -
  Horiz. % 42.58% 10.22% 32.56% -122.82% 8.33% 84.99% 100.00%
ROE 10.51 % 2.65 % 8.52 % -24.95 % -0.85 % 28.60 % 26.94 % -14.51%
  YoY % 296.60% -68.90% 134.15% -2,835.29% -102.97% 6.16% -
  Horiz. % 39.01% 9.84% 31.63% -92.61% -3.16% 106.16% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 16.62 16.38 15.67 12.98 17.90 37.70 19.51 -2.64%
  YoY % 1.47% 4.53% 20.72% -27.49% -52.52% 93.23% -
  Horiz. % 85.19% 83.96% 80.32% 66.53% 91.75% 193.23% 100.00%
EPS 1.82 0.42 1.35 -3.67 -0.16 8.14 4.85 -15.06%
  YoY % 333.33% -68.89% 136.78% -2,193.75% -101.97% 67.84% -
  Horiz. % 37.53% 8.66% 27.84% -75.67% -3.30% 167.84% 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 0.1732 0.1564 0.1588 0.1472 0.1855 0.2846 0.1800 -0.64%
  YoY % 10.74% -1.51% 7.88% -20.65% -34.82% 58.11% -
  Horiz. % 96.22% 86.89% 88.22% 81.78% 103.06% 158.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 2.34 2.58 2.36 1.96 2.65 3.51 1.80 4.47%
  YoY % -9.30% 9.32% 20.41% -26.04% -24.50% 95.00% -
  Horiz. % 130.00% 143.33% 131.11% 108.89% 147.22% 195.00% 100.00%
EPS 0.26 0.07 0.20 -0.55 -0.02 0.76 0.45 -8.73%
  YoY % 271.43% -65.00% 136.36% -2,650.00% -102.63% 68.89% -
  Horiz. % 57.78% 15.56% 44.44% -122.22% -4.44% 168.89% 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 0.0244 0.0247 0.0239 0.0222 0.0274 0.0265 0.0166 6.63%
  YoY % -1.21% 3.35% 7.66% -18.98% 3.40% 59.64% -
  Horiz. % 146.99% 148.80% 143.98% 133.73% 165.06% 159.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.1000 0.0500 0.0500 0.0400 0.0900 0.5800 0.4000 -
P/RPS 0.60 0.31 0.32 0.31 0.50 1.54 2.05 -18.51%
  YoY % 93.55% -3.12% 3.23% -38.00% -67.53% -24.88% -
  Horiz. % 29.27% 15.12% 15.61% 15.12% 24.39% 75.12% 100.00%
P/EPS 5.49 12.04 3.70 -1.09 -57.24 7.12 8.25 -6.56%
  YoY % -54.40% 225.41% 439.45% 98.10% -903.93% -13.70% -
  Horiz. % 66.55% 145.94% 44.85% -13.21% -693.82% 86.30% 100.00%
EY 18.20 8.30 27.06 -91.82 -1.75 14.04 12.12 7.01%
  YoY % 119.28% -69.33% 129.47% -5,146.86% -112.46% 15.84% -
  Horiz. % 150.17% 68.48% 223.27% -757.59% -14.44% 115.84% 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 0.58 0.32 0.31 0.27 0.49 2.04 2.22 -20.04%
  YoY % 81.25% 3.23% 14.81% -44.90% -75.98% -8.11% -
  Horiz. % 26.13% 14.41% 13.96% 12.16% 22.07% 91.89% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 29/03/11 31/03/10 31/03/09 28/03/08 28/03/07 - -
Price 0.1000 0.0500 0.0500 0.0300 0.0800 0.5300 0.0000 -
P/RPS 0.60 0.31 0.32 0.23 0.45 1.41 0.00 -
  YoY % 93.55% -3.12% 39.13% -48.89% -68.09% 0.00% -
  Horiz. % 42.55% 21.99% 22.70% 16.31% 31.91% 100.00% -
P/EPS 5.49 12.04 3.70 -0.82 -50.88 6.51 0.00 -
  YoY % -54.40% 225.41% 551.22% 98.39% -881.57% 0.00% -
  Horiz. % 84.33% 184.95% 56.84% -12.60% -781.57% 100.00% -
EY 18.20 8.30 27.06 -122.43 -1.97 15.36 0.00 -
  YoY % 119.28% -69.33% 122.10% -6,114.72% -112.83% 0.00% -
  Horiz. % 118.49% 54.04% 176.17% -797.07% -12.83% 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 0.58 0.32 0.31 0.20 0.43 1.86 0.00 -
  YoY % 81.25% 3.23% 55.00% -53.49% -76.88% 0.00% -
  Horiz. % 31.18% 17.20% 16.67% 10.75% 23.12% 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
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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