[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 53.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 50,544 23,451 67,381 49,599 32,007 15,243 0 -
PBT 10,308 4,874 16,873 12,410 8,071 3,843 0 -
Tax -94 -40 -58 -86 -68 -39 0 -
NP 10,214 4,834 16,815 12,324 8,003 3,804 0 -
-
NP to SH 9,953 4,839 16,815 12,324 8,003 3,804 0 -
-
Tax Rate 0.91% 0.82% 0.34% 0.69% 0.84% 1.01% - -
Total Cost 40,330 18,617 50,566 37,275 24,004 11,439 0 -
-
Net Worth 66,251 55,270 48,739 43,496 37,661 17,118 0 -
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - 4,707 - - -
Div Payout % - - - - 58.82% - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 66,251 55,270 48,739 43,496 37,661 17,118 0 -
NOSH 255,205 252,031 243,695 241,647 235,382 95,100 0 -
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 20.21% 20.61% 24.96% 24.85% 25.00% 24.96% 0.00% -
ROE 15.02% 8.76% 34.50% 28.33% 21.25% 22.22% 0.00% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 19.81 9.30 27.65 20.53 13.60 16.03 0.00 -
EPS 3.90 1.92 6.90 5.10 3.40 4.00 0.00 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.2596 0.2193 0.20 0.18 0.16 0.18 0.17 32.50%
Adjusted Per Share Value based on latest NOSH - 254,176
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 5.69 2.64 7.58 5.58 3.60 1.71 0.00 -
EPS 1.12 0.54 1.89 1.39 0.90 0.43 0.00 -
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.0745 0.0622 0.0548 0.0489 0.0424 0.0193 0.17 -42.21%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 - - -
Price 0.58 0.50 0.64 0.40 0.37 0.00 0.00 -
P/RPS 2.93 5.37 2.31 1.95 2.72 0.00 0.00 -
P/EPS 14.87 26.04 9.28 7.84 10.88 0.00 0.00 -
EY 6.72 3.84 10.78 12.75 9.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 2.23 2.28 3.20 2.22 2.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 26/09/06 29/06/06 30/03/06 28/12/05 24/08/05 - -
Price 0.59 0.56 0.52 0.48 0.47 0.00 0.00 -
P/RPS 2.98 6.02 1.88 2.34 3.46 0.00 0.00 -
P/EPS 15.13 29.17 7.54 9.41 13.82 0.00 0.00 -
EY 6.61 3.43 13.27 10.63 7.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 2.27 2.55 2.60 2.67 2.94 0.00 0.00 -

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