[NEXGRAM] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 14.5%
YoY- -17.47%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 104,126 99,916 79,677 70,890 68,332 66,428 62,901 39.80%
PBT 5,748 5,696 6,593 6,221 5,584 5,580 6,897 -11.41%
Tax 0 0 -6 32 46 -360 0 -
NP 5,748 5,696 6,587 6,253 5,630 5,220 6,897 -11.41%
-
NP to SH 5,800 6,100 7,358 6,210 5,424 5,220 7,978 -19.10%
-
Tax Rate 0.00% 0.00% 0.09% -0.51% -0.82% 6.45% 0.00% -
Total Cost 98,378 94,220 73,090 64,637 62,702 61,208 56,004 45.43%
-
Net Worth 129,247 88,776 89,882 100,294 77,177 104,897 69,415 51.17%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 129,247 88,776 89,882 100,294 77,177 104,897 69,415 51.17%
NOSH 659,090 544,642 545,736 589,620 459,661 621,428 406,892 37.80%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.52% 5.70% 8.27% 8.82% 8.24% 7.86% 10.96% -
ROE 4.49% 6.87% 8.19% 6.19% 7.03% 4.98% 11.49% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 15.80 18.35 14.60 12.02 14.87 10.69 15.46 1.45%
EPS 0.88 1.12 1.27 1.05 1.18 0.84 1.89 -39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.163 0.1647 0.1701 0.1679 0.1688 0.1706 9.70%
Adjusted Per Share Value based on latest NOSH - 486,499
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 11.72 11.24 8.96 7.98 7.69 7.47 7.08 39.80%
EPS 0.65 0.69 0.83 0.70 0.61 0.59 0.90 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1454 0.0999 0.1011 0.1128 0.0868 0.118 0.0781 51.16%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.09 0.085 0.085 0.095 0.12 0.10 0.10 -
P/RPS 0.57 0.46 0.58 0.79 0.81 0.94 0.65 -8.36%
P/EPS 10.23 7.59 6.30 9.02 10.17 11.90 5.10 58.84%
EY 9.78 13.18 15.86 11.09 9.83 8.40 19.61 -37.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.52 0.56 0.71 0.59 0.59 -15.25%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 -
Price 0.075 0.085 0.085 0.085 0.10 0.09 0.09 -
P/RPS 0.47 0.46 0.58 0.71 0.67 0.84 0.58 -13.04%
P/EPS 8.52 7.59 6.30 8.07 8.47 10.71 4.59 50.86%
EY 11.73 13.18 15.86 12.39 11.80 9.33 21.79 -33.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.52 0.50 0.60 0.53 0.53 -19.84%

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