Highlights

[NEXGRAM] YoY TTM Result on 2012-01-31 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     40.86%    YoY -     291.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 138,173 106,404 68,684 64,452 71,121 64,977 54,013 16.94%
  YoY % 29.86% 54.92% 6.57% -9.38% 9.46% 20.30% -
  Horiz. % 255.81% 197.00% 127.16% 119.33% 131.67% 120.30% 100.00%
PBT 18,319 7,003 5,818 6,914 1,817 5,204 -16,427 -
  YoY % 161.59% 20.37% -15.85% 280.52% -65.08% 131.68% -
  Horiz. % -111.52% -42.63% -35.42% -42.09% -11.06% -31.68% 100.00%
Tax -1,289 -35 125 -97 -14 55 -58 67.64%
  YoY % -3,582.86% -128.00% 228.87% -592.86% -125.45% 194.83% -
  Horiz. % 2,222.41% 60.34% -215.52% 167.24% 24.14% -94.83% 100.00%
NP 17,030 6,968 5,943 6,817 1,803 5,259 -16,485 -
  YoY % 144.40% 17.25% -12.82% 278.09% -65.72% 131.90% -
  Horiz. % -103.31% -42.27% -36.05% -41.35% -10.94% -31.90% 100.00%
NP to SH 14,086 7,789 6,076 7,060 1,803 5,610 -15,283 -
  YoY % 80.84% 28.19% -13.94% 291.57% -67.86% 136.71% -
  Horiz. % -92.17% -50.97% -39.76% -46.20% -11.80% -36.71% 100.00%
Tax Rate 7.04 % 0.50 % -2.15 % 1.40 % 0.77 % -1.06 % - % -
  YoY % 1,308.00% 123.26% -253.57% 81.82% 172.64% 0.00% -
  Horiz. % -664.15% -47.17% 202.83% -132.08% -72.64% 100.00% -
Total Cost 121,143 99,436 62,741 57,635 69,318 59,718 70,498 9.44%
  YoY % 21.83% 58.49% 8.86% -16.85% 16.08% -15.29% -
  Horiz. % 171.84% 141.05% 89.00% 81.75% 98.33% 84.71% 100.00%
Net Worth 201,604 207,976 82,753 67,181 67,922 65,836 61,250 21.95%
  YoY % -3.06% 151.32% 23.18% -1.09% 3.17% 7.49% -
  Horiz. % 329.15% 339.55% 135.11% 109.68% 110.89% 107.49% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 201,604 207,976 82,753 67,181 67,922 65,836 61,250 21.95%
  YoY % -3.06% 151.32% 23.18% -1.09% 3.17% 7.49% -
  Horiz. % 329.15% 339.55% 135.11% 109.68% 110.89% 107.49% 100.00%
NOSH 1,483,478 842,692 486,499 387,884 434,285 414,588 416,103 23.59%
  YoY % 76.04% 73.22% 25.42% -10.68% 4.75% -0.36% -
  Horiz. % 356.52% 202.52% 116.92% 93.22% 104.37% 99.64% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.33 % 6.55 % 8.65 % 10.58 % 2.54 % 8.09 % -30.52 % -
  YoY % 88.24% -24.28% -18.24% 316.54% -68.60% 126.51% -
  Horiz. % -40.40% -21.46% -28.34% -34.67% -8.32% -26.51% 100.00%
ROE 6.99 % 3.75 % 7.34 % 10.51 % 2.65 % 8.52 % -24.95 % -
  YoY % 86.40% -48.91% -30.16% 296.60% -68.90% 134.15% -
  Horiz. % -28.02% -15.03% -29.42% -42.12% -10.62% -34.15% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 9.31 12.63 14.12 16.62 16.38 15.67 12.98 -5.39%
  YoY % -26.29% -10.55% -15.04% 1.47% 4.53% 20.72% -
  Horiz. % 71.73% 97.30% 108.78% 128.04% 126.19% 120.72% 100.00%
EPS 0.95 0.92 1.25 1.82 0.42 1.35 -3.67 -
  YoY % 3.26% -26.40% -31.32% 333.33% -68.89% 136.78% -
  Horiz. % -25.89% -25.07% -34.06% -49.59% -11.44% -36.78% 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 0.1359 0.2468 0.1701 0.1732 0.1564 0.1588 0.1472 -1.32%
  YoY % -44.94% 45.09% -1.79% 10.74% -1.51% 7.88% -
  Horiz. % 92.32% 167.66% 115.56% 117.66% 106.25% 107.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 5.02 3.86 2.49 2.34 2.58 2.36 1.96 16.96%
  YoY % 30.05% 55.02% 6.41% -9.30% 9.32% 20.41% -
  Horiz. % 256.12% 196.94% 127.04% 119.39% 131.63% 120.41% 100.00%
EPS 0.51 0.28 0.22 0.26 0.07 0.20 -0.55 -
  YoY % 82.14% 27.27% -15.38% 271.43% -65.00% 136.36% -
  Horiz. % -92.73% -50.91% -40.00% -47.27% -12.73% -36.36% 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 0.0732 0.0755 0.0300 0.0244 0.0247 0.0239 0.0222 21.99%
  YoY % -3.05% 151.67% 22.95% -1.21% 3.35% 7.66% -
  Horiz. % 329.73% 340.09% 135.14% 109.91% 111.26% 107.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.0750 0.0800 0.0950 0.1000 0.0500 0.0500 0.0400 -
P/RPS 0.81 0.63 0.67 0.60 0.31 0.32 0.31 17.35%
  YoY % 28.57% -5.97% 11.67% 93.55% -3.12% 3.23% -
  Horiz. % 261.29% 203.23% 216.13% 193.55% 100.00% 103.23% 100.00%
P/EPS 7.90 8.66 7.61 5.49 12.04 3.70 -1.09 -
  YoY % -8.78% 13.80% 38.62% -54.40% 225.41% 439.45% -
  Horiz. % -724.77% -794.50% -698.17% -503.67% -1,104.59% -339.45% 100.00%
EY 12.66 11.55 13.15 18.20 8.30 27.06 -91.82 -
  YoY % 9.61% -12.17% -27.75% 119.28% -69.33% 129.47% -
  Horiz. % -13.79% -12.58% -14.32% -19.82% -9.04% -29.47% 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 0.32 0.56 0.58 0.32 0.31 0.27 12.58%
  YoY % 71.88% -42.86% -3.45% 81.25% 3.23% 14.81% -
  Horiz. % 203.70% 118.52% 207.41% 214.81% 118.52% 114.81% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 -
Price 0.1150 0.1300 0.0850 0.1000 0.0500 0.0500 0.0300 -
P/RPS 1.23 1.03 0.60 0.60 0.31 0.32 0.23 32.22%
  YoY % 19.42% 71.67% 0.00% 93.55% -3.12% 39.13% -
  Horiz. % 534.78% 447.83% 260.87% 260.87% 134.78% 139.13% 100.00%
P/EPS 12.11 14.06 6.81 5.49 12.04 3.70 -0.82 -
  YoY % -13.87% 106.46% 24.04% -54.40% 225.41% 551.22% -
  Horiz. % -1,476.83% -1,714.63% -830.49% -669.51% -1,468.29% -451.22% 100.00%
EY 8.26 7.11 14.69 18.20 8.30 27.06 -122.43 -
  YoY % 16.17% -51.60% -19.29% 119.28% -69.33% 122.10% -
  Horiz. % -6.75% -5.81% -12.00% -14.87% -6.78% -22.10% 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 0.85 0.53 0.50 0.58 0.32 0.31 0.20 27.26%
  YoY % 60.38% 6.00% -13.79% 81.25% 3.23% 55.00% -
  Horiz. % 425.00% 265.00% 250.00% 290.00% 160.00% 155.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

176  174  536  1613 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.1750.00 
 REX 0.2350.00 
 DATAPRP 0.925+0.17 
 CNI 0.225+0.01 
 DNEX 0.835+0.015 
 UCREST 0.275+0.005 
 WIDAD 0.495+0.005 
 BENALEC 0.170.00 
 MACPIE 0.09+0.01 
 QES 0.565+0.005 

FEATURED POSTS

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