Highlights

[NEXGRAM] YoY TTM Result on 2012-07-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 01-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     -28.76%    YoY -     0.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 61,723 101,322 88,049 65,024 71,042 67,836 54,174 1.81%
  YoY % -39.08% 15.07% 35.41% -8.47% 4.73% 25.22% -
  Horiz. % 113.93% 187.03% 162.53% 120.03% 131.14% 125.22% 100.00%
PBT 4,044 16,037 6,621 4,920 5,177 4,691 -5,073 -
  YoY % -74.78% 142.21% 34.57% -4.96% 10.36% 192.47% -
  Horiz. % -79.72% -316.12% -130.51% -96.98% -102.05% -92.47% 100.00%
Tax 200 -1,291 84 -89 15 -27 169 2.35%
  YoY % 115.49% -1,636.90% 194.38% -693.33% 155.56% -115.98% -
  Horiz. % 118.34% -763.91% 49.70% -52.66% 8.88% -15.98% 100.00%
NP 4,244 14,746 6,705 4,831 5,192 4,664 -4,904 -
  YoY % -71.22% 119.93% 38.79% -6.95% 11.32% 195.11% -
  Horiz. % -86.54% -300.69% -136.73% -98.51% -105.87% -95.11% 100.00%
NP to SH 5,288 14,246 7,611 5,204 5,192 4,826 -4,056 -
  YoY % -62.88% 87.18% 46.25% 0.23% 7.58% 218.98% -
  Horiz. % -130.37% -351.23% -187.65% -128.30% -128.01% -118.98% 100.00%
Tax Rate -4.95 % 8.05 % -1.27 % 1.81 % -0.29 % 0.58 % - % -
  YoY % -161.49% 733.86% -170.17% 724.14% -150.00% 0.00% -
  Horiz. % -853.45% 1,387.93% -218.97% 312.07% -50.00% 100.00% -
Total Cost 57,479 86,576 81,344 60,193 65,850 63,172 59,078 -0.38%
  YoY % -33.61% 6.43% 35.14% -8.59% 4.24% 6.93% -
  Horiz. % 97.29% 146.55% 137.69% 101.89% 111.46% 106.93% 100.00%
Net Worth 214,204 215,489 75,325 104,897 74,494 0 52,745 21.30%
  YoY % -0.60% 186.08% -28.19% 40.81% 0.00% 0.00% -
  Horiz. % 406.11% 408.55% 142.81% 198.88% 141.24% 0.00% 100.00%
Dividend
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 214,204 215,489 75,325 104,897 74,494 0 52,745 21.30%
  YoY % -0.60% 186.08% -28.19% 40.81% 0.00% 0.00% -
  Horiz. % 406.11% 408.55% 142.81% 198.88% 141.24% 0.00% 100.00%
NOSH 1,865,896 1,658,888 462,121 621,428 443,684 505,000 350,000 25.94%
  YoY % 12.48% 258.97% -25.64% 40.06% -12.14% 44.29% -
  Horiz. % 533.11% 473.97% 132.03% 177.55% 126.77% 144.29% 100.00%
Ratio Analysis
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 6.88 % 14.55 % 7.62 % 7.43 % 7.31 % 6.88 % -9.05 % -
  YoY % -52.71% 90.94% 2.56% 1.64% 6.25% 176.02% -
  Horiz. % -76.02% -160.77% -84.20% -82.10% -80.77% -76.02% 100.00%
ROE 2.47 % 6.61 % 10.10 % 4.96 % 6.97 % - % -7.69 % -
  YoY % -62.63% -34.55% 103.63% -28.84% 0.00% 0.00% -
  Horiz. % -32.12% -85.96% -131.34% -64.50% -90.64% 0.00% 100.00%
Per Share
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 3.31 6.11 19.05 10.46 16.01 13.43 15.48 -19.15%
  YoY % -45.83% -67.93% 82.12% -34.67% 19.21% -13.24% -
  Horiz. % 21.38% 39.47% 123.06% 67.57% 103.42% 86.76% 100.00%
EPS 0.28 0.86 1.65 0.84 1.17 0.96 -1.16 -
  YoY % -67.44% -47.88% 96.43% -28.21% 21.87% 182.76% -
  Horiz. % -24.14% -74.14% -142.24% -72.41% -100.86% -82.76% 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 0.1148 0.1299 0.1630 0.1688 0.1679 0.0000 0.1507 -3.68%
  YoY % -11.62% -20.31% -3.44% 0.54% 0.00% 0.00% -
  Horiz. % 76.18% 86.20% 108.16% 112.01% 111.41% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 2.24 3.68 3.20 2.36 2.58 2.46 1.97 1.79%
  YoY % -39.13% 15.00% 35.59% -8.53% 4.88% 24.87% -
  Horiz. % 113.71% 186.80% 162.44% 119.80% 130.96% 124.87% 100.00%
EPS 0.19 0.52 0.28 0.19 0.19 0.18 -0.15 -
  YoY % -63.46% 85.71% 47.37% 0.00% 5.56% 220.00% -
  Horiz. % -126.67% -346.67% -186.67% -126.67% -126.67% -120.00% 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 0.0778 0.0782 0.0273 0.0381 0.0270 0.0000 0.0192 21.26%
  YoY % -0.51% 186.45% -28.35% 41.11% 0.00% 0.00% -
  Horiz. % 405.21% 407.29% 142.19% 198.44% 140.62% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.0450 0.1200 0.0850 0.1000 0.0500 0.0500 0.0500 -
P/RPS 1.36 1.96 0.45 0.96 0.31 0.37 0.32 22.06%
  YoY % -30.61% 335.56% -53.12% 209.68% -16.22% 15.63% -
  Horiz. % 425.00% 612.50% 140.62% 300.00% 96.88% 115.62% 100.00%
P/EPS 15.88 13.97 5.16 11.94 4.27 5.23 -4.31 -
  YoY % 13.67% 170.74% -56.78% 179.63% -18.36% 221.35% -
  Horiz. % -368.45% -324.13% -119.72% -277.03% -99.07% -121.35% 100.00%
EY 6.30 7.16 19.38 8.37 23.40 19.11 -23.18 -
  YoY % -12.01% -63.05% 131.54% -64.23% 22.45% 182.44% -
  Horiz. % -27.18% -30.89% -83.61% -36.11% -100.95% -82.44% 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 0.39 0.92 0.52 0.59 0.30 0.00 0.33 2.33%
  YoY % -57.61% 76.92% -11.86% 96.67% 0.00% 0.00% -
  Horiz. % 118.18% 278.79% 157.58% 178.79% 90.91% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 -
Price 0.0450 0.1250 0.0850 0.0900 0.0400 0.0500 0.0500 -
P/RPS 1.36 2.05 0.45 0.86 0.25 0.37 0.32 22.06%
  YoY % -33.66% 355.56% -47.67% 244.00% -32.43% 15.63% -
  Horiz. % 425.00% 640.62% 140.62% 268.75% 78.12% 115.62% 100.00%
P/EPS 15.88 14.56 5.16 10.75 3.42 5.23 -4.31 -
  YoY % 9.07% 182.17% -52.00% 214.33% -34.61% 221.35% -
  Horiz. % -368.45% -337.82% -119.72% -249.42% -79.35% -121.35% 100.00%
EY 6.30 6.87 19.38 9.30 29.26 19.11 -23.18 -
  YoY % -8.30% -64.55% 108.39% -68.22% 53.11% 182.44% -
  Horiz. % -27.18% -29.64% -83.61% -40.12% -126.23% -82.44% 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 0.39 0.96 0.52 0.53 0.24 0.00 0.33 2.33%
  YoY % -59.38% 84.62% -1.89% 120.83% 0.00% 0.00% -
  Horiz. % 118.18% 290.91% 157.58% 160.61% 72.73% 0.00% 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
 
 

265  252  560  1422 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.98+0.225 
 DNEX 0.83+0.01 
 WIDAD 0.51+0.02 
 CNI 0.205-0.01 
 REX 0.23-0.005 
 LUSTER 0.220.00 
 MACPIE 0.095+0.015 
 SAUDEE 0.28+0.035 

FEATURED POSTS

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