[NEXGRAM] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -22.63%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 68,400 71,330 71,188 100,310 105,014 101,088 93,804 -18.94%
PBT 2,905 2,130 1,984 15,859 21,389 20,616 19,496 -71.79%
Tax -609 -280 -808 -172 -188 -188 -160 143.18%
NP 2,296 1,850 1,176 15,687 21,201 20,428 19,336 -75.74%
-
NP to SH -1,544 1,510 2,444 16,872 21,806 19,906 19,356 -
-
Tax Rate 20.96% 13.15% 40.73% 1.08% 0.88% 0.91% 0.82% -
Total Cost 66,104 69,480 70,012 84,623 83,813 80,660 74,468 -7.61%
-
Net Worth 74,072 76,334 73,740 73,210 73,883 66,251 55,270 21.49%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 74,072 76,334 73,740 73,210 73,883 66,251 55,270 21.49%
NOSH 399,310 397,368 381,875 263,062 259,603 255,205 252,031 35.79%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.36% 2.59% 1.65% 15.64% 20.19% 20.21% 20.61% -
ROE -2.08% 1.98% 3.31% 23.05% 29.52% 30.05% 35.02% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 17.13 17.95 18.64 38.13 40.45 39.61 37.22 -40.30%
EPS -0.39 0.38 0.64 6.45 8.40 7.80 7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1855 0.1921 0.1931 0.2783 0.2846 0.2596 0.2193 -10.53%
Adjusted Per Share Value based on latest NOSH - 239,999
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 7.70 8.03 8.01 11.29 11.82 11.37 10.55 -18.88%
EPS -0.17 0.17 0.27 1.90 2.45 2.24 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0859 0.083 0.0824 0.0831 0.0745 0.0622 21.43%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.09 0.15 0.21 0.54 0.58 0.58 0.50 -
P/RPS 0.53 0.84 1.13 1.42 1.43 1.46 1.34 -46.02%
P/EPS -23.28 39.47 32.81 8.42 6.90 7.44 6.51 -
EY -4.30 2.53 3.05 11.88 14.48 13.45 15.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.78 1.09 1.94 2.04 2.23 2.28 -64.02%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 18/12/07 26/09/07 29/06/07 28/03/07 21/12/06 26/09/06 -
Price 0.08 0.10 0.15 0.25 0.53 0.59 0.56 -
P/RPS 0.47 0.56 0.80 0.66 1.31 1.49 1.50 -53.77%
P/EPS -20.69 26.32 23.44 3.90 6.31 7.56 7.29 -
EY -4.83 3.80 4.27 25.65 15.85 13.22 13.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.78 0.90 1.86 2.27 2.55 -69.37%

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