[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -38.22%
YoY- -92.41%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 59,060 65,146 68,400 71,330 71,188 100,310 105,014 -31.88%
PBT -7,264 -5,664 2,905 2,130 1,984 15,859 21,389 -
Tax 15,304 -434 -609 -280 -808 -172 -188 -
NP 8,040 -6,098 2,296 1,850 1,176 15,687 21,201 -47.63%
-
NP to SH -7,252 -8,632 -1,544 1,510 2,444 16,872 21,806 -
-
Tax Rate - - 20.96% 13.15% 40.73% 1.08% 0.88% -
Total Cost 51,020 71,244 66,104 69,480 70,012 84,623 83,813 -28.19%
-
Net Worth 66,668 66,788 74,072 76,334 73,740 73,210 73,883 -6.62%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 66,668 66,788 74,072 76,334 73,740 73,210 73,883 -6.62%
NOSH 412,045 406,255 399,310 397,368 381,875 263,062 259,603 36.10%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 13.61% -9.36% 3.36% 2.59% 1.65% 15.64% 20.19% -
ROE -10.88% -12.92% -2.08% 1.98% 3.31% 23.05% 29.52% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 14.33 16.04 17.13 17.95 18.64 38.13 40.45 -49.96%
EPS -1.76 -2.08 -0.39 0.38 0.64 6.45 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1618 0.1644 0.1855 0.1921 0.1931 0.2783 0.2846 -31.39%
Adjusted Per Share Value based on latest NOSH - 362,500
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 6.97 7.68 8.07 8.41 8.40 11.83 12.39 -31.87%
EPS -0.86 -1.02 -0.18 0.18 0.29 1.99 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0788 0.0874 0.09 0.087 0.0864 0.0871 -6.62%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.05 0.07 0.09 0.15 0.21 0.54 0.58 -
P/RPS 0.35 0.44 0.53 0.84 1.13 1.42 1.43 -60.90%
P/EPS -2.84 -3.29 -23.28 39.47 32.81 8.42 6.90 -
EY -35.20 -30.35 -4.30 2.53 3.05 11.88 14.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.49 0.78 1.09 1.94 2.04 -71.55%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 30/06/08 28/03/08 18/12/07 26/09/07 29/06/07 28/03/07 -
Price 0.04 0.05 0.08 0.10 0.15 0.25 0.53 -
P/RPS 0.28 0.31 0.47 0.56 0.80 0.66 1.31 -64.28%
P/EPS -2.27 -2.35 -20.69 26.32 23.44 3.90 6.31 -
EY -44.00 -42.50 -4.83 3.80 4.27 25.65 15.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.43 0.52 0.78 0.90 1.86 -73.79%

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