[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 19.05%
YoY- 105.43%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 63,008 66,057 66,944 67,928 56,008 54,938 53,558 11.47%
PBT 560 4,917 5,065 1,178 1,160 -7,179 -11,446 -
Tax -124 -26 -9 -2 -24 -19 -106 11.05%
NP 436 4,891 5,056 1,176 1,136 -7,198 -11,553 -
-
NP to SH 404 4,491 5,033 500 420 -6,711 -10,412 -
-
Tax Rate 22.14% 0.53% 0.18% 0.17% 2.07% - - -
Total Cost 62,572 61,166 61,888 66,752 54,872 62,136 65,111 -2.62%
-
Net Worth 80,194 66,658 65,875 62,624 52,745 62,097 61,142 19.88%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 80,194 66,658 65,875 62,624 52,745 62,097 61,142 19.88%
NOSH 505,000 415,833 414,835 416,666 350,000 416,481 415,372 13.95%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 0.69% 7.40% 7.55% 1.73% 2.03% -13.10% -21.57% -
ROE 0.50% 6.74% 7.64% 0.80% 0.80% -10.81% -17.03% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 12.48 15.89 16.14 16.30 16.00 13.19 12.89 -2.13%
EPS 0.08 1.08 1.21 0.12 0.12 -1.61 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1603 0.1588 0.1503 0.1507 0.1491 0.1472 5.20%
Adjusted Per Share Value based on latest NOSH - 365,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 7.09 7.43 7.53 7.64 6.30 6.18 6.03 11.43%
EPS 0.05 0.51 0.57 0.06 0.05 -0.76 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.075 0.0741 0.0705 0.0593 0.0699 0.0688 19.84%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.04 0.04 -
P/RPS 0.40 0.31 0.31 0.31 0.31 0.30 0.31 18.57%
P/EPS 62.50 4.63 4.12 41.67 41.67 -2.48 -1.60 -
EY 1.60 21.60 24.27 2.40 2.40 -40.28 -62.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.31 0.33 0.33 0.27 0.27 9.67%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 31/03/10 23/12/09 29/09/09 29/06/09 31/03/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.03 -
P/RPS 0.40 0.31 0.31 0.31 0.31 0.38 0.23 44.76%
P/EPS 62.50 4.63 4.12 41.67 41.67 -3.10 -1.20 -
EY 1.60 21.60 24.27 2.40 2.40 -32.23 -83.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.31 0.33 0.33 0.34 0.20 34.04%

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