[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 64.32%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 35,665 17,797 100,310 78,761 50,544 23,451 67,381 -34.49%
PBT 1,065 496 15,859 16,042 10,308 4,874 16,873 -84.06%
Tax -140 -202 -172 -141 -94 -40 -58 79.65%
NP 925 294 15,687 15,901 10,214 4,834 16,815 -85.45%
-
NP to SH 755 611 16,872 16,355 9,953 4,839 16,815 -87.29%
-
Tax Rate 13.15% 40.73% 1.08% 0.88% 0.91% 0.82% 0.34% -
Total Cost 34,740 17,503 84,623 62,860 40,330 18,617 50,566 -22.08%
-
Net Worth 76,334 73,740 73,210 73,883 66,251 55,270 48,739 34.75%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 76,334 73,740 73,210 73,883 66,251 55,270 48,739 34.75%
NOSH 397,368 381,875 263,062 259,603 255,205 252,031 243,695 38.41%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 2.59% 1.65% 15.64% 20.19% 20.21% 20.61% 24.96% -
ROE 0.99% 0.83% 23.05% 22.14% 15.02% 8.76% 34.50% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 8.98 4.66 38.13 30.34 19.81 9.30 27.65 -52.65%
EPS 0.19 0.16 6.45 6.30 3.90 1.92 6.90 -90.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1931 0.2783 0.2846 0.2596 0.2193 0.20 -2.64%
Adjusted Per Share Value based on latest NOSH - 256,080
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 4.01 2.00 11.29 8.86 5.69 2.64 7.58 -34.51%
EPS 0.08 0.07 1.90 1.84 1.12 0.54 1.89 -87.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.083 0.0824 0.0831 0.0745 0.0622 0.0548 34.82%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.15 0.21 0.54 0.58 0.58 0.50 0.64 -
P/RPS 1.67 4.51 1.42 1.91 2.93 5.37 2.31 -19.40%
P/EPS 78.95 131.25 8.42 9.21 14.87 26.04 9.28 315.12%
EY 1.27 0.76 11.88 10.86 6.72 3.84 10.78 -75.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.09 1.94 2.04 2.23 2.28 3.20 -60.87%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 18/12/07 26/09/07 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 -
Price 0.10 0.15 0.25 0.53 0.59 0.56 0.52 -
P/RPS 1.11 3.22 0.66 1.75 2.98 6.02 1.88 -29.55%
P/EPS 52.63 93.75 3.90 8.41 15.13 29.17 7.54 263.94%
EY 1.90 1.07 25.65 11.89 6.61 3.43 13.27 -72.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.78 0.90 1.86 2.27 2.55 2.60 -65.70%

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