Highlights

[NEXGRAM] YoY TTM Result on 2012-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 24-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     21.27%    YoY -     25.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 142,945 99,213 97,575 67,710 66,172 67,616 60,274 15.47%
  YoY % 44.08% 1.68% 44.11% 2.32% -2.14% 12.18% -
  Horiz. % 237.16% 164.60% 161.89% 112.34% 109.79% 112.18% 100.00%
PBT 14,705 15,841 6,675 6,051 4,942 4,892 -2,147 -
  YoY % -7.17% 137.32% 10.31% 22.44% 1.02% 327.85% -
  Horiz. % -684.91% -737.82% -310.90% -281.84% -230.18% -227.85% 100.00%
Tax -5,124 -1,292 -29 35 -9 -18 174 -
  YoY % -296.59% -4,355.17% -182.86% 488.89% 50.00% -110.34% -
  Horiz. % -2,944.83% -742.53% -16.67% 20.11% -5.17% -10.34% 100.00%
NP 9,581 14,549 6,646 6,086 4,933 4,874 -1,973 -
  YoY % -34.15% 118.91% 9.20% 23.37% 1.21% 347.03% -
  Horiz. % -485.61% -737.40% -336.85% -308.46% -250.03% -247.03% 100.00%
NP to SH 8,844 12,865 7,544 6,311 5,012 5,194 -1,118 -
  YoY % -31.26% 70.53% 19.54% 25.92% -3.50% 564.58% -
  Horiz. % -791.06% -1,150.72% -674.78% -564.49% -448.30% -464.58% 100.00%
Tax Rate 34.85 % 8.16 % 0.43 % -0.58 % 0.18 % 0.37 % - % -
  YoY % 327.08% 1,797.67% 174.14% -422.22% -51.35% 0.00% -
  Horiz. % 9,418.92% 2,205.41% 116.22% -156.76% 48.65% 100.00% -
Total Cost 133,364 84,664 90,929 61,624 61,239 62,742 62,247 13.53%
  YoY % 57.52% -6.89% 47.55% 0.63% -2.40% 0.80% -
  Horiz. % 214.25% 136.01% 146.08% 99.00% 98.38% 100.80% 100.00%
Net Worth 253,435 0 128,305 78,046 53,900 66,566 54,859 29.04%
  YoY % 0.00% 0.00% 64.40% 44.80% -19.03% 21.34% -
  Horiz. % 461.97% 0.00% 233.88% 142.27% 98.25% 121.34% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 253,435 0 128,305 78,046 53,900 66,566 54,859 29.04%
  YoY % 0.00% 0.00% 64.40% 44.80% -19.03% 21.34% -
  Horiz. % 461.97% 0.00% 233.88% 142.27% 98.25% 121.34% 100.00%
NOSH 1,856,666 1,658,888 654,285 464,838 318,750 415,000 365,000 31.13%
  YoY % 11.92% 153.54% 40.76% 45.83% -23.19% 13.70% -
  Horiz. % 508.68% 454.49% 179.26% 127.35% 87.33% 113.70% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 6.70 % 14.66 % 6.81 % 8.99 % 7.45 % 7.21 % -3.27 % -
  YoY % -54.30% 115.27% -24.25% 20.67% 3.33% 320.49% -
  Horiz. % -204.89% -448.32% -208.26% -274.92% -227.83% -220.49% 100.00%
ROE 3.49 % - % 5.88 % 8.09 % 9.30 % 7.80 % -2.04 % -
  YoY % 0.00% 0.00% -27.32% -13.01% 19.23% 482.35% -
  Horiz. % -171.08% 0.00% -288.24% -396.57% -455.88% -382.35% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 7.70 5.98 14.91 14.57 20.76 16.29 16.51 -11.93%
  YoY % 28.76% -59.89% 2.33% -29.82% 27.44% -1.33% -
  Horiz. % 46.64% 36.22% 90.31% 88.25% 125.74% 98.67% 100.00%
EPS 0.48 0.78 1.15 1.36 1.57 1.25 -0.31 -
  YoY % -38.46% -32.17% -15.44% -13.38% 25.60% 503.23% -
  Horiz. % -154.84% -251.61% -370.97% -438.71% -506.45% -403.23% 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 0.1365 0.0000 0.1961 0.1679 0.1691 0.1604 0.1503 -1.59%
  YoY % 0.00% 0.00% 16.80% -0.71% 5.42% 6.72% -
  Horiz. % 90.82% 0.00% 130.47% 111.71% 112.51% 106.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 5.21 3.62 3.56 2.47 2.41 2.47 2.20 15.44%
  YoY % 43.92% 1.69% 44.13% 2.49% -2.43% 12.27% -
  Horiz. % 236.82% 164.55% 161.82% 112.27% 109.55% 112.27% 100.00%
EPS 0.32 0.47 0.28 0.23 0.18 0.19 -0.04 -
  YoY % -31.91% 67.86% 21.74% 27.78% -5.26% 575.00% -
  Horiz. % -800.00% -1,175.00% -700.00% -575.00% -450.00% -475.00% 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 0.0925 0.0000 0.0468 0.0285 0.0197 0.0243 0.0200 29.06%
  YoY % 0.00% 0.00% 64.21% 44.67% -18.93% 21.50% -
  Horiz. % 462.50% 0.00% 234.00% 142.50% 98.50% 121.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.0750 0.1150 0.0900 0.1200 0.0500 0.0500 0.0500 -
P/RPS 0.97 1.92 0.60 0.82 0.24 0.31 0.30 21.59%
  YoY % -49.48% 220.00% -26.83% 241.67% -22.58% 3.33% -
  Horiz. % 323.33% 640.00% 200.00% 273.33% 80.00% 103.33% 100.00%
P/EPS 15.75 14.83 7.81 8.84 3.18 3.99 -16.32 -
  YoY % 6.20% 89.88% -11.65% 177.99% -20.30% 124.45% -
  Horiz. % -96.51% -90.87% -47.86% -54.17% -19.49% -24.45% 100.00%
EY 6.35 6.74 12.81 11.31 31.45 25.03 -6.13 -
  YoY % -5.79% -47.38% 13.26% -64.04% 25.65% 508.32% -
  Horiz. % -103.59% -109.95% -208.97% -184.50% -513.05% -408.32% 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 0.00 0.46 0.71 0.30 0.31 0.33 8.88%
  YoY % 0.00% 0.00% -35.21% 136.67% -3.23% -6.06% -
  Horiz. % 166.67% 0.00% 139.39% 215.15% 90.91% 93.94% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 -
Price 0.0950 0.0700 0.0750 0.1000 0.0600 0.0400 0.0500 -
P/RPS 1.23 1.17 0.50 0.69 0.29 0.25 0.30 26.50%
  YoY % 5.13% 134.00% -27.54% 137.93% 16.00% -16.67% -
  Horiz. % 410.00% 390.00% 166.67% 230.00% 96.67% 83.33% 100.00%
P/EPS 19.94 9.03 6.50 7.37 3.82 3.20 -16.32 -
  YoY % 120.82% 38.92% -11.80% 92.93% 19.37% 119.61% -
  Horiz. % -122.18% -55.33% -39.83% -45.16% -23.41% -19.61% 100.00%
EY 5.01 11.08 15.37 13.58 26.21 31.29 -6.13 -
  YoY % -54.78% -27.91% 13.18% -48.19% -16.24% 610.44% -
  Horiz. % -81.73% -180.75% -250.73% -221.53% -427.57% -510.44% 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 0.70 0.00 0.38 0.60 0.35 0.25 0.33 13.35%
  YoY % 0.00% 0.00% -36.67% 71.43% 40.00% -24.24% -
  Horiz. % 212.12% 0.00% 115.15% 181.82% 106.06% 75.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!

TOP ARTICLES

1. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
2. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
6. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
8. Vivocom March SuperBull Run !!! Covid Trader
PARTNERS & BROKERS