[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -71.22%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 100,310 78,761 50,544 23,451 67,381 49,599 32,007 114.60%
PBT 15,859 16,042 10,308 4,874 16,873 12,410 8,071 57.07%
Tax -172 -141 -94 -40 -58 -86 -68 85.95%
NP 15,687 15,901 10,214 4,834 16,815 12,324 8,003 56.81%
-
NP to SH 16,872 16,355 9,953 4,839 16,815 12,324 8,003 64.64%
-
Tax Rate 1.08% 0.88% 0.91% 0.82% 0.34% 0.69% 0.84% -
Total Cost 84,623 62,860 40,330 18,617 50,566 37,275 24,004 132.16%
-
Net Worth 73,210 73,883 66,251 55,270 48,739 43,496 37,661 55.94%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - 4,707 -
Div Payout % - - - - - - 58.82% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 73,210 73,883 66,251 55,270 48,739 43,496 37,661 55.94%
NOSH 263,062 259,603 255,205 252,031 243,695 241,647 235,382 7.71%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.64% 20.19% 20.21% 20.61% 24.96% 24.85% 25.00% -
ROE 23.05% 22.14% 15.02% 8.76% 34.50% 28.33% 21.25% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 38.13 30.34 19.81 9.30 27.65 20.53 13.60 99.20%
EPS 6.45 6.30 3.90 1.92 6.90 5.10 3.40 53.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.2783 0.2846 0.2596 0.2193 0.20 0.18 0.16 44.77%
Adjusted Per Share Value based on latest NOSH - 252,031
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 11.38 8.94 5.74 2.66 7.65 5.63 3.63 114.65%
EPS 1.91 1.86 1.13 0.55 1.91 1.40 0.91 64.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.0831 0.0838 0.0752 0.0627 0.0553 0.0494 0.0427 56.06%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.54 0.58 0.58 0.50 0.64 0.40 0.37 -
P/RPS 1.42 1.91 2.93 5.37 2.31 1.95 2.72 -35.24%
P/EPS 8.42 9.21 14.87 26.04 9.28 7.84 10.88 -15.74%
EY 11.88 10.86 6.72 3.84 10.78 12.75 9.19 18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 1.94 2.04 2.23 2.28 3.20 2.22 2.31 -11.01%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 30/03/06 28/12/05 -
Price 0.25 0.53 0.59 0.56 0.52 0.48 0.47 -
P/RPS 0.66 1.75 2.98 6.02 1.88 2.34 3.46 -66.96%
P/EPS 3.90 8.41 15.13 29.17 7.54 9.41 13.82 -57.07%
EY 25.65 11.89 6.61 3.43 13.27 10.63 7.23 133.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.90 1.86 2.27 2.55 2.60 2.67 2.94 -54.67%

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