[NEXGRAM] QoQ Annualized Quarter Result on 31-Jan-2008 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -202.25%
YoY- -107.08%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 57,256 59,060 65,146 68,400 71,330 71,188 100,310 -31.07%
PBT -8,886 -7,264 -5,664 2,905 2,130 1,984 15,859 -
Tax -388 15,304 -434 -609 -280 -808 -172 71.57%
NP -9,274 8,040 -6,098 2,296 1,850 1,176 15,687 -
-
NP to SH -9,210 -7,252 -8,632 -1,544 1,510 2,444 16,872 -
-
Tax Rate - - - 20.96% 13.15% 40.73% 1.08% -
Total Cost 66,530 51,020 71,244 66,104 69,480 70,012 84,623 -14.75%
-
Net Worth 63,017 66,668 66,788 74,072 76,334 73,740 73,210 -9.47%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 63,017 66,668 66,788 74,072 76,334 73,740 73,210 -9.47%
NOSH 414,864 412,045 406,255 399,310 397,368 381,875 263,062 35.30%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -16.20% 13.61% -9.36% 3.36% 2.59% 1.65% 15.64% -
ROE -14.61% -10.88% -12.92% -2.08% 1.98% 3.31% 23.05% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 13.80 14.33 16.04 17.13 17.95 18.64 38.13 -49.05%
EPS -2.22 -1.76 -2.08 -0.39 0.38 0.64 6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1618 0.1644 0.1855 0.1921 0.1931 0.2783 -33.08%
Adjusted Per Share Value based on latest NOSH - 407,021
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 6.44 6.64 7.33 7.70 8.03 8.01 11.29 -31.10%
EPS -1.04 -0.82 -0.97 -0.17 0.17 0.27 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.075 0.0751 0.0833 0.0859 0.083 0.0824 -9.49%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.03 0.05 0.07 0.09 0.15 0.21 0.54 -
P/RPS 0.22 0.35 0.44 0.53 0.84 1.13 1.42 -70.99%
P/EPS -1.35 -2.84 -3.29 -23.28 39.47 32.81 8.42 -
EY -74.00 -35.20 -30.35 -4.30 2.53 3.05 11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.43 0.49 0.78 1.09 1.94 -77.86%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/12/08 26/09/08 30/06/08 28/03/08 18/12/07 26/09/07 29/06/07 -
Price 0.03 0.04 0.05 0.08 0.10 0.15 0.25 -
P/RPS 0.22 0.28 0.31 0.47 0.56 0.80 0.66 -51.76%
P/EPS -1.35 -2.27 -2.35 -20.69 26.32 23.44 3.90 -
EY -74.00 -44.00 -42.50 -4.83 3.80 4.27 25.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.30 0.43 0.52 0.78 0.90 -63.14%

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