[NEXGRAM] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 110.84%
YoY- -73.15%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 47,384 29,355 14,483 72,311 55,243 35,495 15,752 107.96%
PBT 5,744 3,637 3,372 1,225 775 640 140 1081.55%
Tax -100 -10 0 -19 -19 -17 -31 117.85%
NP 5,644 3,627 3,372 1,206 756 623 109 1279.27%
-
NP to SH 5,644 3,627 3,372 1,206 572 268 101 1350.97%
-
Tax Rate 1.74% 0.27% 0.00% 1.55% 2.45% 2.66% 22.14% -
Total Cost 41,740 25,728 11,111 71,105 54,487 34,872 15,643 92.03%
-
Net Worth 71,877 73,014 74,494 80,587 63,900 71,645 80,194 -7.02%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 71,877 73,014 74,494 80,587 63,900 71,645 80,194 -7.02%
NOSH 414,999 431,785 443,684 511,666 408,571 446,666 505,000 -12.23%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 11.91% 12.36% 23.28% 1.67% 1.37% 1.76% 0.69% -
ROE 7.85% 4.97% 4.53% 1.50% 0.90% 0.37% 0.13% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 11.42 6.80 3.26 14.13 13.52 7.95 3.12 136.94%
EPS 1.36 0.84 0.76 0.26 0.14 0.06 0.02 1553.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1732 0.1691 0.1679 0.1575 0.1564 0.1604 0.1588 5.94%
Adjusted Per Share Value based on latest NOSH - 471,999
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 5.59 3.46 1.71 8.53 6.52 4.19 1.86 107.83%
EPS 0.67 0.43 0.40 0.14 0.07 0.03 0.01 1537.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0848 0.0861 0.0879 0.0951 0.0754 0.0845 0.0946 -7.01%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.10 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.88 0.74 1.53 0.35 0.37 0.63 1.60 -32.79%
P/EPS 7.35 5.95 6.58 21.21 35.71 83.33 250.00 -90.41%
EY 13.60 16.80 15.20 4.71 2.80 1.20 0.40 942.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.30 0.30 0.32 0.32 0.31 0.31 51.66%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 28/12/10 28/09/10 -
Price 0.10 0.06 0.04 0.05 0.05 0.04 0.05 -
P/RPS 0.88 0.88 1.23 0.35 0.37 0.50 1.60 -32.79%
P/EPS 7.35 7.14 5.26 21.21 35.71 66.67 250.00 -90.41%
EY 13.60 14.00 19.00 4.71 2.80 1.50 0.40 942.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.35 0.24 0.32 0.32 0.25 0.31 51.66%

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