[NEXGRAM] QoQ Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -91.0%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 72,311 73,657 70,990 63,008 66,057 66,944 67,928 4.26%
PBT 1,225 1,033 1,280 560 4,917 5,065 1,178 2.64%
Tax -19 -25 -34 -124 -26 -9 -2 350.40%
NP 1,206 1,008 1,246 436 4,891 5,056 1,176 1.69%
-
NP to SH 1,206 762 536 404 4,491 5,033 500 80.14%
-
Tax Rate 1.55% 2.42% 2.66% 22.14% 0.53% 0.18% 0.17% -
Total Cost 71,105 72,649 69,744 62,572 61,166 61,888 66,752 4.31%
-
Net Worth 80,587 63,900 71,645 80,194 66,658 65,875 62,624 18.36%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 80,587 63,900 71,645 80,194 66,658 65,875 62,624 18.36%
NOSH 511,666 408,571 446,666 505,000 415,833 414,835 416,666 14.71%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.67% 1.37% 1.76% 0.69% 7.40% 7.55% 1.73% -
ROE 1.50% 1.19% 0.75% 0.50% 6.74% 7.64% 0.80% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 14.13 18.03 15.89 12.48 15.89 16.14 16.30 -9.10%
EPS 0.26 0.19 0.12 0.08 1.08 1.21 0.12 67.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.1564 0.1604 0.1588 0.1603 0.1588 0.1503 3.17%
Adjusted Per Share Value based on latest NOSH - 505,000
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 8.14 8.29 7.99 7.09 7.43 7.53 7.64 4.32%
EPS 0.14 0.09 0.06 0.05 0.51 0.57 0.06 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0719 0.0806 0.0902 0.075 0.0741 0.0705 18.34%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.35 0.28 0.31 0.40 0.31 0.31 0.31 8.45%
P/EPS 21.21 26.79 41.67 62.50 4.63 4.12 41.67 -36.32%
EY 4.71 3.73 2.40 1.60 21.60 24.27 2.40 56.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.31 0.31 0.31 0.31 0.33 -2.03%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 29/03/11 28/12/10 28/09/10 29/06/10 31/03/10 23/12/09 -
Price 0.05 0.05 0.04 0.05 0.05 0.05 0.05 -
P/RPS 0.35 0.28 0.25 0.40 0.31 0.31 0.31 8.45%
P/EPS 21.21 26.79 33.33 62.50 4.63 4.12 41.67 -36.32%
EY 4.71 3.73 3.00 1.60 21.60 24.27 2.40 56.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.25 0.31 0.31 0.31 0.33 -2.03%

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