Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2013-04-30 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     18.47%    YoY -     -7.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 53,162 0 102,050 79,677 62,901 72,311 66,057 -2.95%
  YoY % 0.00% 0.00% 28.08% 26.67% -13.01% 9.47% -
  Horiz. % 80.48% 0.00% 154.49% 120.62% 95.22% 109.47% 100.00%
PBT -11,363 0 14,951 6,593 6,897 1,225 4,917 -
  YoY % 0.00% 0.00% 126.77% -4.41% 463.02% -75.09% -
  Horiz. % -231.10% 0.00% 304.07% 134.09% 140.27% 24.91% 100.00%
Tax -5,489 0 -5 -6 0 -19 -26 109.07%
  YoY % 0.00% 0.00% 16.67% 0.00% 0.00% 26.92% -
  Horiz. % 21,111.54% -0.00% 19.23% 23.08% -0.00% 73.08% 100.00%
NP -16,852 0 14,946 6,587 6,897 1,206 4,891 -
  YoY % 0.00% 0.00% 126.90% -4.49% 471.89% -75.34% -
  Horiz. % -344.55% 0.00% 305.58% 134.68% 141.01% 24.66% 100.00%
NP to SH -16,190 0 14,028 7,358 7,978 1,206 4,491 -
  YoY % 0.00% 0.00% 90.65% -7.77% 561.53% -73.15% -
  Horiz. % -360.50% 0.00% 312.36% 163.84% 177.64% 26.85% 100.00%
Tax Rate - % - % 0.03 % 0.09 % - % 1.55 % 0.53 % -
  YoY % 0.00% 0.00% -66.67% 0.00% 0.00% 192.45% -
  Horiz. % 0.00% 0.00% 5.66% 16.98% 0.00% 292.45% 100.00%
Total Cost 70,014 0 87,104 73,090 56,004 71,105 61,166 1.88%
  YoY % 0.00% 0.00% 19.17% 30.51% -21.24% 16.25% -
  Horiz. % 114.47% 0.00% 142.41% 119.49% 91.56% 116.25% 100.00%
Net Worth 19,853,135 21,894,014 98,954 89,882 69,415 80,587 66,658 119.22%
  YoY % -9.32% 22,025.39% 10.09% 29.48% -13.86% 20.90% -
  Horiz. % 29,783.54% 32,845.25% 148.45% 134.84% 104.14% 120.90% 100.00%
Dividend
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
  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
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 19,853,135 21,894,014 98,954 89,882 69,415 80,587 66,658 119.22%
  YoY % -9.32% 22,025.39% 10.09% 29.48% -13.86% 20.90% -
  Horiz. % 29,783.54% 32,845.25% 148.45% 134.84% 104.14% 120.90% 100.00%
NOSH 1,865,896 1,876,093 758,270 545,736 406,892 511,666 415,833 22.98%
  YoY % -0.54% 147.42% 38.94% 34.12% -20.48% 23.05% -
  Horiz. % 448.71% 451.16% 182.35% 131.24% 97.85% 123.05% 100.00%
Ratio Analysis
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -31.70 % - % 14.65 % 8.27 % 10.96 % 1.67 % 7.40 % -
  YoY % 0.00% 0.00% 77.15% -24.54% 556.29% -77.43% -
  Horiz. % -428.38% 0.00% 197.97% 111.76% 148.11% 22.57% 100.00%
ROE -0.08 % - % 14.18 % 8.19 % 11.49 % 1.50 % 6.74 % -
  YoY % 0.00% 0.00% 73.14% -28.72% 666.00% -77.74% -
  Horiz. % -1.19% 0.00% 210.39% 121.51% 170.47% 22.26% 100.00%
Per Share
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.85 - 13.46 14.60 15.46 14.13 15.89 -21.08%
  YoY % 0.00% 0.00% -7.81% -5.56% 9.41% -11.08% -
  Horiz. % 17.94% 0.00% 84.71% 91.88% 97.29% 88.92% 100.00%
EPS -0.87 0.00 1.85 1.27 1.89 0.26 1.08 -
  YoY % 0.00% 0.00% 45.67% -32.80% 626.92% -75.93% -
  Horiz. % -80.56% 0.00% 171.30% 117.59% 175.00% 24.07% 100.00%
DPS 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 10.6400 11.6700 0.1305 0.1647 0.1706 0.1575 0.1603 78.26%
  YoY % -8.83% 8,842.53% -20.77% -3.46% 8.32% -1.75% -
  Horiz. % 6,637.55% 7,280.10% 81.41% 102.74% 106.43% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.38 - 4.58 3.57 2.82 3.24 2.96 -2.96%
  YoY % 0.00% 0.00% 28.29% 26.60% -12.96% 9.46% -
  Horiz. % 80.41% 0.00% 154.73% 120.61% 95.27% 109.46% 100.00%
EPS -0.73 0.00 0.63 0.33 0.36 0.05 0.20 -
  YoY % 0.00% 0.00% 90.91% -8.33% 620.00% -75.00% -
  Horiz. % -365.00% 0.00% 315.00% 165.00% 180.00% 25.00% 100.00%
DPS 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 8.9024 9.8176 0.0444 0.0403 0.0311 0.0361 0.0299 119.21%
  YoY % -9.32% 22,011.71% 10.17% 29.58% -13.85% 20.74% -
  Horiz. % 29,773.91% 32,834.79% 148.49% 134.78% 104.01% 120.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.0400 0.0500 0.1200 0.0850 0.1000 0.0500 0.0500 -
P/RPS 1.40 0.00 0.89 0.58 0.65 0.35 0.31 23.09%
  YoY % 0.00% 0.00% 53.45% -10.77% 85.71% 12.90% -
  Horiz. % 451.61% 0.00% 287.10% 187.10% 209.68% 112.90% 100.00%
P/EPS -4.61 0.00 6.49 6.30 5.10 21.21 4.63 -
  YoY % 0.00% 0.00% 3.02% 23.53% -75.95% 358.10% -
  Horiz. % -99.57% 0.00% 140.17% 136.07% 110.15% 458.10% 100.00%
EY -21.69 0.00 15.42 15.86 19.61 4.71 21.60 -
  YoY % 0.00% 0.00% -2.77% -19.12% 316.35% -78.19% -
  Horiz. % -100.42% 0.00% 71.39% 73.43% 90.79% 21.81% 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 0.00 0.00 0.92 0.52 0.59 0.32 0.31 -
  YoY % 0.00% 0.00% 76.92% -11.86% 84.37% 3.23% -
  Horiz. % 0.00% 0.00% 296.77% 167.74% 190.32% 103.23% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 -
Price 0.0400 0.0450 0.1100 0.0850 0.0900 0.0500 0.0500 -
P/RPS 1.40 0.00 0.82 0.58 0.58 0.35 0.31 23.09%
  YoY % 0.00% 0.00% 41.38% 0.00% 65.71% 12.90% -
  Horiz. % 451.61% 0.00% 264.52% 187.10% 187.10% 112.90% 100.00%
P/EPS -4.61 0.00 5.95 6.30 4.59 21.21 4.63 -
  YoY % 0.00% 0.00% -5.56% 37.25% -78.36% 358.10% -
  Horiz. % -99.57% 0.00% 128.51% 136.07% 99.14% 458.10% 100.00%
EY -21.69 0.00 16.82 15.86 21.79 4.71 21.60 -
  YoY % 0.00% 0.00% 6.05% -27.21% 362.63% -78.19% -
  Horiz. % -100.42% 0.00% 77.87% 73.43% 100.88% 21.81% 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 0.00 0.00 0.84 0.52 0.53 0.32 0.31 -
  YoY % 0.00% 0.00% 61.54% -1.89% 65.62% 3.23% -
  Horiz. % 0.00% 0.00% 270.97% 167.74% 170.97% 103.23% 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
 
 

327  374  605  1185 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.365-0.015 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.37+0.015 
 SAMAIDEN 1.91+0.23 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 
 XDL 0.065-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS