[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2011 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -46.22%
YoY- 1253.36%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 66,428 62,901 63,178 58,710 57,932 72,311 73,657 -6.66%
PBT 5,580 6,897 7,658 7,274 13,488 1,225 1,033 208.17%
Tax -360 0 -133 -20 0 -19 -25 492.85%
NP 5,220 6,897 7,525 7,254 13,488 1,206 1,008 199.62%
-
NP to SH 5,220 7,978 7,525 7,254 13,488 1,206 762 261.12%
-
Tax Rate 6.45% 0.00% 1.74% 0.27% 0.00% 1.55% 2.42% -
Total Cost 61,208 56,004 55,653 51,456 44,444 71,105 72,649 -10.80%
-
Net Worth 104,897 69,415 71,877 73,014 74,494 80,587 63,900 39.20%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 104,897 69,415 71,877 73,014 74,494 80,587 63,900 39.20%
NOSH 621,428 406,892 414,999 431,785 443,684 511,666 408,571 32.28%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.86% 10.96% 11.91% 12.36% 23.28% 1.67% 1.37% -
ROE 4.98% 11.49% 10.47% 9.93% 18.11% 1.50% 1.19% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.69 15.46 15.22 13.60 13.06 14.13 18.03 -29.44%
EPS 0.84 1.89 1.81 1.68 3.04 0.26 0.19 169.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 5.22%
Adjusted Per Share Value based on latest NOSH - 318,750
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 7.47 7.08 7.11 6.61 6.52 8.14 8.29 -6.71%
EPS 0.59 0.90 0.85 0.82 1.52 0.14 0.09 250.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.0781 0.0809 0.0821 0.0838 0.0907 0.0719 39.17%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.10 0.10 0.10 0.05 0.05 0.05 0.05 -
P/RPS 0.94 0.65 0.66 0.37 0.38 0.35 0.28 124.37%
P/EPS 11.90 5.10 5.51 2.98 1.64 21.21 26.79 -41.81%
EY 8.40 19.61 18.13 33.60 60.80 4.71 3.73 71.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.58 0.30 0.30 0.32 0.32 50.41%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 -
Price 0.09 0.09 0.10 0.06 0.04 0.05 0.05 -
P/RPS 0.84 0.58 0.66 0.44 0.31 0.35 0.28 108.14%
P/EPS 10.71 4.59 5.51 3.57 1.32 21.21 26.79 -45.76%
EY 9.33 21.79 18.13 28.00 76.00 4.71 3.73 84.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.58 0.35 0.24 0.32 0.32 40.02%

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