[NEXGRAM] QoQ Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 6.02%
YoY- 561.53%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 70,890 68,332 66,428 62,901 63,178 58,710 57,932 14.33%
PBT 6,221 5,584 5,580 6,897 7,658 7,274 13,488 -40.16%
Tax 32 46 -360 0 -133 -20 0 -
NP 6,253 5,630 5,220 6,897 7,525 7,254 13,488 -39.96%
-
NP to SH 6,210 5,424 5,220 7,978 7,525 7,254 13,488 -40.23%
-
Tax Rate -0.51% -0.82% 6.45% 0.00% 1.74% 0.27% 0.00% -
Total Cost 64,637 62,702 61,208 56,004 55,653 51,456 44,444 28.21%
-
Net Worth 100,294 77,177 104,897 69,415 71,877 73,014 74,494 21.81%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 100,294 77,177 104,897 69,415 71,877 73,014 74,494 21.81%
NOSH 589,620 459,661 621,428 406,892 414,999 431,785 443,684 20.76%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 8.82% 8.24% 7.86% 10.96% 11.91% 12.36% 23.28% -
ROE 6.19% 7.03% 4.98% 11.49% 10.47% 9.93% 18.11% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.02 14.87 10.69 15.46 15.22 13.60 13.06 -5.35%
EPS 1.05 1.18 0.84 1.89 1.81 1.68 3.04 -50.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1679 0.1688 0.1706 0.1732 0.1691 0.1679 0.86%
Adjusted Per Share Value based on latest NOSH - 380,243
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 8.30 8.00 7.78 7.37 7.40 6.88 6.79 14.25%
EPS 0.73 0.64 0.61 0.93 0.88 0.85 1.58 -40.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.0904 0.1229 0.0813 0.0842 0.0855 0.0873 21.79%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.095 0.12 0.10 0.10 0.10 0.05 0.05 -
P/RPS 0.79 0.81 0.94 0.65 0.66 0.37 0.38 62.52%
P/EPS 9.02 10.17 11.90 5.10 5.51 2.98 1.64 209.97%
EY 11.09 9.83 8.40 19.61 18.13 33.60 60.80 -67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.59 0.59 0.58 0.30 0.30 51.31%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 -
Price 0.085 0.10 0.09 0.09 0.10 0.06 0.04 -
P/RPS 0.71 0.67 0.84 0.58 0.66 0.44 0.31 73.31%
P/EPS 8.07 8.47 10.71 4.59 5.51 3.57 1.32 232.51%
EY 12.39 11.80 9.33 21.79 18.13 28.00 76.00 -69.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.53 0.53 0.58 0.35 0.24 62.75%

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