[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 55.61%
YoY- 886.71%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 34,166 16,607 62,901 47,384 29,355 14,483 72,311 -39.19%
PBT 2,792 1,395 6,897 5,744 3,637 3,372 1,225 72.75%
Tax 23 -90 0 -100 -10 0 -19 -
NP 2,815 1,305 6,897 5,644 3,627 3,372 1,206 75.51%
-
NP to SH 2,712 1,305 7,978 5,644 3,627 3,372 1,206 71.22%
-
Tax Rate -0.82% 6.45% 0.00% 1.74% 0.27% 0.00% 1.55% -
Total Cost 31,351 15,302 56,004 41,740 25,728 11,111 71,105 -41.92%
-
Net Worth 77,177 104,897 69,415 71,877 73,014 74,494 80,587 -2.82%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 77,177 104,897 69,415 71,877 73,014 74,494 80,587 -2.82%
NOSH 459,661 621,428 406,892 414,999 431,785 443,684 511,666 -6.86%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.24% 7.86% 10.96% 11.91% 12.36% 23.28% 1.67% -
ROE 3.51% 1.24% 11.49% 7.85% 4.97% 4.53% 1.50% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 7.43 2.67 15.46 11.42 6.80 3.26 14.13 -34.72%
EPS 0.59 0.21 1.89 1.36 0.84 0.76 0.26 72.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1688 0.1706 0.1732 0.1691 0.1679 0.1575 4.33%
Adjusted Per Share Value based on latest NOSH - 387,884
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.84 1.87 7.08 5.33 3.30 1.63 8.14 -39.26%
EPS 0.31 0.15 0.90 0.64 0.41 0.38 0.14 69.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.118 0.0781 0.0809 0.0821 0.0838 0.0907 -2.87%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.12 0.10 0.10 0.10 0.05 0.05 0.05 -
P/RPS 1.61 3.74 0.65 0.88 0.74 1.53 0.35 175.31%
P/EPS 20.34 47.62 5.10 7.35 5.95 6.58 21.21 -2.74%
EY 4.92 2.10 19.61 13.60 16.80 15.20 4.71 2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.59 0.58 0.30 0.30 0.32 69.70%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 24/12/12 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 -
Price 0.10 0.09 0.09 0.10 0.06 0.04 0.05 -
P/RPS 1.35 3.37 0.58 0.88 0.88 1.23 0.35 144.94%
P/EPS 16.95 42.86 4.59 7.35 7.14 5.26 21.21 -13.82%
EY 5.90 2.33 21.79 13.60 14.00 19.00 4.71 16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.53 0.58 0.35 0.24 0.32 51.76%

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