[NEXGRAM] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
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
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 106,528 104,126 99,916 79,677 70,890 68,332 66,428 36.88%
PBT 6,768 5,748 5,696 6,593 6,221 5,584 5,580 13.69%
Tax -8 0 0 -6 32 46 -360 -92.04%
NP 6,760 5,748 5,696 6,587 6,253 5,630 5,220 18.75%
-
NP to SH 6,786 5,800 6,100 7,358 6,210 5,424 5,220 19.05%
-
Tax Rate 0.12% 0.00% 0.00% 0.09% -0.51% -0.82% 6.45% -
Total Cost 99,768 98,378 94,220 73,090 64,637 62,702 61,208 38.37%
-
Net Worth 184,737 129,247 88,776 89,882 100,294 77,177 104,897 45.68%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 184,737 129,247 88,776 89,882 100,294 77,177 104,897 45.68%
NOSH 748,529 659,090 544,642 545,736 589,620 459,661 621,428 13.17%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.35% 5.52% 5.70% 8.27% 8.82% 8.24% 7.86% -
ROE 3.67% 4.49% 6.87% 8.19% 6.19% 7.03% 4.98% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 14.23 15.80 18.35 14.60 12.02 14.87 10.69 20.94%
EPS 0.91 0.88 1.12 1.27 1.05 1.18 0.84 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.1961 0.163 0.1647 0.1701 0.1679 0.1688 28.73%
Adjusted Per Share Value based on latest NOSH - 458,076
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 12.56 12.28 11.78 9.40 8.36 8.06 7.84 36.79%
EPS 0.80 0.68 0.72 0.87 0.73 0.64 0.62 18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.1524 0.1047 0.106 0.1183 0.091 0.1237 45.70%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.08 0.09 0.085 0.085 0.095 0.12 0.10 -
P/RPS 0.56 0.57 0.46 0.58 0.79 0.81 0.94 -29.13%
P/EPS 8.82 10.23 7.59 6.30 9.02 10.17 11.90 -18.05%
EY 11.33 9.78 13.18 15.86 11.09 9.83 8.40 22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.46 0.52 0.52 0.56 0.71 0.59 -33.41%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 -
Price 0.13 0.075 0.085 0.085 0.085 0.10 0.09 -
P/RPS 0.91 0.47 0.46 0.58 0.71 0.67 0.84 5.46%
P/EPS 14.34 8.52 7.59 6.30 8.07 8.47 10.71 21.41%
EY 6.97 11.73 13.18 15.86 12.39 11.80 9.33 -17.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.52 0.52 0.50 0.60 0.53 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