[NEXGRAM] QoQ Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 41.35%
YoY- 561.53%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 53,168 34,166 16,607 62,901 47,384 29,355 14,483 137.03%
PBT 4,666 2,792 1,395 6,897 5,744 3,637 3,372 24.05%
Tax 24 23 -90 0 -100 -10 0 -
NP 4,690 2,815 1,305 6,897 5,644 3,627 3,372 24.47%
-
NP to SH 4,658 2,712 1,305 7,978 5,644 3,627 3,372 23.91%
-
Tax Rate -0.51% -0.82% 6.45% 0.00% 1.74% 0.27% 0.00% -
Total Cost 48,478 31,351 15,302 56,004 41,740 25,728 11,111 165.82%
-
Net Worth 100,294 77,177 104,897 69,415 71,877 73,014 74,494 21.81%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 100,294 77,177 104,897 69,415 71,877 73,014 74,494 21.81%
NOSH 589,620 459,661 621,428 406,892 414,999 431,785 443,684 20.76%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 8.82% 8.24% 7.86% 10.96% 11.91% 12.36% 23.28% -
ROE 4.64% 3.51% 1.24% 11.49% 7.85% 4.97% 4.53% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 9.02 7.43 2.67 15.46 11.42 6.80 3.26 96.48%
EPS 0.79 0.59 0.21 1.89 1.36 0.84 0.76 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1679 0.1688 0.1706 0.1732 0.1691 0.1679 0.86%
Adjusted Per Share Value based on latest NOSH - 380,243
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 6.27 4.03 1.96 7.42 5.59 3.46 1.71 136.84%
EPS 0.55 0.32 0.15 0.94 0.67 0.43 0.40 23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.091 0.1237 0.0819 0.0848 0.0861 0.0879 21.78%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.095 0.12 0.10 0.10 0.10 0.05 0.05 -
P/RPS 1.05 1.61 3.74 0.65 0.88 0.74 1.53 -22.10%
P/EPS 12.03 20.34 47.62 5.10 7.35 5.95 6.58 49.24%
EY 8.32 4.92 2.10 19.61 13.60 16.80 15.20 -32.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.59 0.59 0.58 0.30 0.30 51.31%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 -
Price 0.085 0.10 0.09 0.09 0.10 0.06 0.04 -
P/RPS 0.94 1.35 3.37 0.58 0.88 0.88 1.23 -16.34%
P/EPS 10.76 16.95 42.86 4.59 7.35 7.14 5.26 60.79%
EY 9.29 5.90 2.33 21.79 13.60 14.00 19.00 -37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.53 0.53 0.58 0.35 0.24 62.75%

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