[NEXGRAM] QoQ Annualized Quarter Result on 30-Apr-2005 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 66,132 64,014 60,972 0 0 0 0 -
PBT 16,546 16,142 15,372 0 0 0 0 -
Tax -114 -136 -156 0 0 0 0 -
NP 16,432 16,006 15,216 0 0 0 0 -
-
NP to SH 16,432 16,006 15,216 0 0 0 0 -
-
Tax Rate 0.69% 0.84% 1.01% - - - - -
Total Cost 49,700 48,008 45,756 0 0 0 0 -
-
Net Worth 43,496 37,661 17,118 0 0 0 0 -
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - 9,415 - - - - - -
Div Payout % - 58.82% - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 43,496 37,661 17,118 0 0 0 0 -
NOSH 241,647 235,382 95,100 0 0 0 0 -
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 24.85% 25.00% 24.96% 0.00% 0.00% 0.00% 0.00% -
ROE 37.78% 42.50% 88.89% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 27.37 27.20 64.11 0.00 0.00 0.00 0.00 -
EPS 6.80 6.80 16.00 0.00 0.00 0.00 0.00 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.18 0.17 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 7.44 7.20 6.86 0.00 0.00 0.00 0.00 -
EPS 1.85 1.80 1.71 0.00 0.00 0.00 0.00 -
DPS 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0424 0.0193 0.17 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 - - - - - -
Price 0.40 0.37 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.46 1.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.88 5.44 0.00 0.00 0.00 0.00 0.00 -
EY 17.00 18.38 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 10.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.31 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 28/12/05 24/08/05 - - - - -
Price 0.48 0.47 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.75 1.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.06 6.91 0.00 0.00 0.00 0.00 0.00 -
EY 14.17 14.47 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 8.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.94 0.00 0.00 0.00 0.00 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment