Highlights

[NEXGRAM] YoY TTM Result on 2011-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 27-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     169.16%    YoY -     7.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 101,322 88,049 65,024 71,042 67,836 54,174 62,114 8.49%
  YoY % 15.07% 35.41% -8.47% 4.73% 25.22% -12.78% -
  Horiz. % 163.12% 141.75% 104.68% 114.37% 109.21% 87.22% 100.00%
PBT 16,037 6,621 4,920 5,177 4,691 -5,073 -7,976 -
  YoY % 142.21% 34.57% -4.96% 10.36% 192.47% 36.40% -
  Horiz. % -201.07% -83.01% -61.69% -64.91% -58.81% 63.60% 100.00%
Tax -1,291 84 -89 15 -27 169 -426 20.29%
  YoY % -1,636.90% 194.38% -693.33% 155.56% -115.98% 139.67% -
  Horiz. % 303.05% -19.72% 20.89% -3.52% 6.34% -39.67% 100.00%
NP 14,746 6,705 4,831 5,192 4,664 -4,904 -8,402 -
  YoY % 119.93% 38.79% -6.95% 11.32% 195.11% 41.63% -
  Horiz. % -175.51% -79.80% -57.50% -61.79% -55.51% 58.37% 100.00%
NP to SH 14,246 7,611 5,204 5,192 4,826 -4,056 -11,055 -
  YoY % 87.18% 46.25% 0.23% 7.58% 218.98% 63.31% -
  Horiz. % -128.86% -68.85% -47.07% -46.97% -43.65% 36.69% 100.00%
Tax Rate 8.05 % -1.27 % 1.81 % -0.29 % 0.58 % - % - % -
  YoY % 733.86% -170.17% 724.14% -150.00% 0.00% 0.00% -
  Horiz. % 1,387.93% -218.97% 312.07% -50.00% 100.00% - -
Total Cost 86,576 81,344 60,193 65,850 63,172 59,078 70,516 3.48%
  YoY % 6.43% 35.14% -8.59% 4.24% 6.93% -16.22% -
  Horiz. % 122.77% 115.36% 85.36% 93.38% 89.59% 83.78% 100.00%
Net Worth 215,489 75,325 104,897 74,494 0 52,745 66,668 21.58%
  YoY % 186.08% -28.19% 40.81% 0.00% 0.00% -20.89% -
  Horiz. % 323.22% 112.98% 157.34% 111.74% 0.00% 79.11% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 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
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 215,489 75,325 104,897 74,494 0 52,745 66,668 21.58%
  YoY % 186.08% -28.19% 40.81% 0.00% 0.00% -20.89% -
  Horiz. % 323.22% 112.98% 157.34% 111.74% 0.00% 79.11% 100.00%
NOSH 1,658,888 462,121 621,428 443,684 505,000 350,000 412,045 26.11%
  YoY % 258.97% -25.64% 40.06% -12.14% 44.29% -15.06% -
  Horiz. % 402.60% 112.15% 150.82% 107.68% 122.56% 84.94% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 14.55 % 7.62 % 7.43 % 7.31 % 6.88 % -9.05 % -13.53 % -
  YoY % 90.94% 2.56% 1.64% 6.25% 176.02% 33.11% -
  Horiz. % -107.54% -56.32% -54.92% -54.03% -50.85% 66.89% 100.00%
ROE 6.61 % 10.10 % 4.96 % 6.97 % - % -7.69 % -16.58 % -
  YoY % -34.55% 103.63% -28.84% 0.00% 0.00% 53.62% -
  Horiz. % -39.87% -60.92% -29.92% -42.04% 0.00% 46.38% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 6.11 19.05 10.46 16.01 13.43 15.48 15.07 -13.96%
  YoY % -67.93% 82.12% -34.67% 19.21% -13.24% 2.72% -
  Horiz. % 40.54% 126.41% 69.41% 106.24% 89.12% 102.72% 100.00%
EPS 0.86 1.65 0.84 1.17 0.96 -1.16 -2.68 -
  YoY % -47.88% 96.43% -28.21% 21.87% 182.76% 56.72% -
  Horiz. % -32.09% -61.57% -31.34% -43.66% -35.82% 43.28% 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 0.1299 0.1630 0.1688 0.1679 0.0000 0.1507 0.1618 -3.59%
  YoY % -20.31% -3.44% 0.54% 0.00% 0.00% -6.86% -
  Horiz. % 80.28% 100.74% 104.33% 103.77% 0.00% 93.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 3.70 3.21 2.37 2.59 2.47 1.98 2.27 8.48%
  YoY % 15.26% 35.44% -8.49% 4.86% 24.75% -12.78% -
  Horiz. % 163.00% 141.41% 104.41% 114.10% 108.81% 87.22% 100.00%
EPS 0.52 0.28 0.19 0.19 0.18 -0.15 -0.40 -
  YoY % 85.71% 47.37% 0.00% 5.56% 220.00% 62.50% -
  Horiz. % -130.00% -70.00% -47.50% -47.50% -45.00% 37.50% 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 0.0786 0.0275 0.0383 0.0272 0.0000 0.0192 0.0243 21.60%
  YoY % 185.82% -28.20% 40.81% 0.00% 0.00% -20.99% -
  Horiz. % 323.46% 113.17% 157.61% 111.93% 0.00% 79.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.1200 0.0850 0.1000 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.96 0.45 0.96 0.31 0.37 0.32 0.33 34.55%
  YoY % 335.56% -53.12% 209.68% -16.22% 15.63% -3.03% -
  Horiz. % 593.94% 136.36% 290.91% 93.94% 112.12% 96.97% 100.00%
P/EPS 13.97 5.16 11.94 4.27 5.23 -4.31 -1.86 -
  YoY % 170.74% -56.78% 179.63% -18.36% 221.35% -131.72% -
  Horiz. % -751.08% -277.42% -641.94% -229.57% -281.18% 231.72% 100.00%
EY 7.16 19.38 8.37 23.40 19.11 -23.18 -53.66 -
  YoY % -63.05% 131.54% -64.23% 22.45% 182.44% 56.80% -
  Horiz. % -13.34% -36.12% -15.60% -43.61% -35.61% 43.20% 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 0.30 0.00 0.33 0.31 19.87%
  YoY % 76.92% -11.86% 96.67% 0.00% 0.00% 6.45% -
  Horiz. % 296.77% 167.74% 190.32% 96.77% 0.00% 106.45% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 26/09/08 -
Price 0.1250 0.0850 0.0900 0.0400 0.0500 0.0500 0.0400 -
P/RPS 2.05 0.45 0.86 0.25 0.37 0.32 0.27 40.17%
  YoY % 355.56% -47.67% 244.00% -32.43% 15.63% 18.52% -
  Horiz. % 759.26% 166.67% 318.52% 92.59% 137.04% 118.52% 100.00%
P/EPS 14.56 5.16 10.75 3.42 5.23 -4.31 -1.49 -
  YoY % 182.17% -52.00% 214.33% -34.61% 221.35% -189.26% -
  Horiz. % -977.18% -346.31% -721.48% -229.53% -351.01% 289.26% 100.00%
EY 6.87 19.38 9.30 29.26 19.11 -23.18 -67.07 -
  YoY % -64.55% 108.39% -68.22% 53.11% 182.44% 65.44% -
  Horiz. % -10.24% -28.90% -13.87% -43.63% -28.49% 34.56% 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 0.96 0.52 0.53 0.24 0.00 0.33 0.25 25.12%
  YoY % 84.62% -1.89% 120.83% 0.00% 0.00% 32.00% -
  Horiz. % 384.00% 208.00% 212.00% 96.00% 0.00% 132.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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