Highlights

[NEXGRAM] YoY TTM Result on 2010-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Jan-2010  [#3]
Profit Trend QoQ -     601.79%    YoY -     136.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 68,684 64,452 71,121 64,977 54,013 72,850 96,543 -5.51%
  YoY % 6.57% -9.38% 9.46% 20.30% -25.86% -24.54% -
  Horiz. % 71.14% 66.76% 73.67% 67.30% 55.95% 75.46% 100.00%
PBT 5,818 6,914 1,817 5,204 -16,427 1,996 20,505 -18.92%
  YoY % -15.85% 280.52% -65.08% 131.68% -923.00% -90.27% -
  Horiz. % 28.37% 33.72% 8.86% 25.38% -80.11% 9.73% 100.00%
Tax 125 -97 -14 55 -58 -488 -114 -
  YoY % 228.87% -592.86% -125.45% 194.83% 88.11% -328.07% -
  Horiz. % -109.65% 85.09% 12.28% -48.25% 50.88% 428.07% 100.00%
NP 5,943 6,817 1,803 5,259 -16,485 1,508 20,391 -18.56%
  YoY % -12.82% 278.09% -65.72% 131.90% -1,193.17% -92.60% -
  Horiz. % 29.15% 33.43% 8.84% 25.79% -80.84% 7.40% 100.00%
NP to SH 6,076 7,060 1,803 5,610 -15,283 -640 20,846 -18.56%
  YoY % -13.94% 291.57% -67.86% 136.71% -2,287.97% -103.07% -
  Horiz. % 29.15% 33.87% 8.65% 26.91% -73.31% -3.07% 100.00%
Tax Rate -2.15 % 1.40 % 0.77 % -1.06 % - % 24.45 % 0.56 % -
  YoY % -253.57% 81.82% 172.64% 0.00% 0.00% 4,266.07% -
  Horiz. % -383.93% 250.00% 137.50% -189.29% 0.00% 4,366.07% 100.00%
Total Cost 62,741 57,635 69,318 59,718 70,498 71,342 76,152 -3.17%
  YoY % 8.86% -16.85% 16.08% -15.29% -1.18% -6.32% -
  Horiz. % 82.39% 75.68% 91.03% 78.42% 92.58% 93.68% 100.00%
Net Worth 82,753 67,181 67,922 65,836 61,250 75,502 72,880 2.14%
  YoY % 23.18% -1.09% 3.17% 7.49% -18.88% 3.60% -
  Horiz. % 113.55% 92.18% 93.20% 90.34% 84.04% 103.60% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 82,753 67,181 67,922 65,836 61,250 75,502 72,880 2.14%
  YoY % 23.18% -1.09% 3.17% 7.49% -18.88% 3.60% -
  Horiz. % 113.55% 92.18% 93.20% 90.34% 84.04% 103.60% 100.00%
NOSH 486,499 387,884 434,285 414,588 416,103 407,021 256,080 11.28%
  YoY % 25.42% -10.68% 4.75% -0.36% 2.23% 58.94% -
  Horiz. % 189.98% 151.47% 169.59% 161.90% 162.49% 158.94% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 8.65 % 10.58 % 2.54 % 8.09 % -30.52 % 2.07 % 21.12 % -13.81%
  YoY % -18.24% 316.54% -68.60% 126.51% -1,574.40% -90.20% -
  Horiz. % 40.96% 50.09% 12.03% 38.30% -144.51% 9.80% 100.00%
ROE 7.34 % 10.51 % 2.65 % 8.52 % -24.95 % -0.85 % 28.60 % -20.27%
  YoY % -30.16% 296.60% -68.90% 134.15% -2,835.29% -102.97% -
  Horiz. % 25.66% 36.75% 9.27% 29.79% -87.24% -2.97% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 14.12 16.62 16.38 15.67 12.98 17.90 37.70 -15.09%
  YoY % -15.04% 1.47% 4.53% 20.72% -27.49% -52.52% -
  Horiz. % 37.45% 44.08% 43.45% 41.56% 34.43% 47.48% 100.00%
EPS 1.25 1.82 0.42 1.35 -3.67 -0.16 8.14 -26.80%
  YoY % -31.32% 333.33% -68.89% 136.78% -2,193.75% -101.97% -
  Horiz. % 15.36% 22.36% 5.16% 16.58% -45.09% -1.97% 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 0.1701 0.1732 0.1564 0.1588 0.1472 0.1855 0.2846 -8.21%
  YoY % -1.79% 10.74% -1.51% 7.88% -20.65% -34.82% -
  Horiz. % 59.77% 60.86% 54.95% 55.80% 51.72% 65.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 2.49 2.34 2.58 2.36 1.96 2.65 3.51 -5.56%
  YoY % 6.41% -9.30% 9.32% 20.41% -26.04% -24.50% -
  Horiz. % 70.94% 66.67% 73.50% 67.24% 55.84% 75.50% 100.00%
EPS 0.22 0.26 0.07 0.20 -0.55 -0.02 0.76 -18.65%
  YoY % -15.38% 271.43% -65.00% 136.36% -2,650.00% -102.63% -
  Horiz. % 28.95% 34.21% 9.21% 26.32% -72.37% -2.63% 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 0.0300 0.0244 0.0247 0.0239 0.0222 0.0274 0.0265 2.09%
  YoY % 22.95% -1.21% 3.35% 7.66% -18.98% 3.40% -
  Horiz. % 113.21% 92.08% 93.21% 90.19% 83.77% 103.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.0950 0.1000 0.0500 0.0500 0.0400 0.0900 0.5800 -
P/RPS 0.67 0.60 0.31 0.32 0.31 0.50 1.54 -12.94%
  YoY % 11.67% 93.55% -3.12% 3.23% -38.00% -67.53% -
  Horiz. % 43.51% 38.96% 20.13% 20.78% 20.13% 32.47% 100.00%
P/EPS 7.61 5.49 12.04 3.70 -1.09 -57.24 7.12 1.11%
  YoY % 38.62% -54.40% 225.41% 439.45% 98.10% -903.93% -
  Horiz. % 106.88% 77.11% 169.10% 51.97% -15.31% -803.93% 100.00%
EY 13.15 18.20 8.30 27.06 -91.82 -1.75 14.04 -1.08%
  YoY % -27.75% 119.28% -69.33% 129.47% -5,146.86% -112.46% -
  Horiz. % 93.66% 129.63% 59.12% 192.74% -653.99% -12.46% 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 0.56 0.58 0.32 0.31 0.27 0.49 2.04 -19.37%
  YoY % -3.45% 81.25% 3.23% 14.81% -44.90% -75.98% -
  Horiz. % 27.45% 28.43% 15.69% 15.20% 13.24% 24.02% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 28/03/08 28/03/07 -
Price 0.0850 0.1000 0.0500 0.0500 0.0300 0.0800 0.5300 -
P/RPS 0.60 0.60 0.31 0.32 0.23 0.45 1.41 -13.26%
  YoY % 0.00% 93.55% -3.12% 39.13% -48.89% -68.09% -
  Horiz. % 42.55% 42.55% 21.99% 22.70% 16.31% 31.91% 100.00%
P/EPS 6.81 5.49 12.04 3.70 -0.82 -50.88 6.51 0.75%
  YoY % 24.04% -54.40% 225.41% 551.22% 98.39% -881.57% -
  Horiz. % 104.61% 84.33% 184.95% 56.84% -12.60% -781.57% 100.00%
EY 14.69 18.20 8.30 27.06 -122.43 -1.97 15.36 -0.74%
  YoY % -19.29% 119.28% -69.33% 122.10% -6,114.72% -112.83% -
  Horiz. % 95.64% 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 0.50 0.58 0.32 0.31 0.20 0.43 1.86 -19.65%
  YoY % -13.79% 81.25% 3.23% 55.00% -53.49% -76.88% -
  Horiz. % 26.88% 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
 
 

318  252  607  1322 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.025+0.005 
 DATAPRP 0.995+0.24 
 DNEX 0.83+0.01 
 WIDAD 0.505+0.015 
 CNI 0.205-0.01 
 LKL 0.39+0.03 
 REX 0.24+0.005 
 MACPIE 0.09+0.01 
 HSI-HGK 0.21-0.04 

FEATURED POSTS

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