[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 101.56%
YoY- 105.79%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 66,057 50,208 33,964 14,002 54,938 40,169 28,628 74.88%
PBT 4,917 3,799 589 290 -7,179 -8,585 -4,443 -
Tax -26 -7 -1 -6 -19 -80 -194 -73.90%
NP 4,891 3,792 588 284 -7,198 -8,665 -4,637 -
-
NP to SH 4,491 3,775 250 105 -6,711 -7,809 -4,605 -
-
Tax Rate 0.53% 0.18% 0.17% 2.07% - - - -
Total Cost 61,166 46,416 33,376 13,718 62,136 48,834 33,265 50.25%
-
Net Worth 66,658 65,875 62,624 52,745 62,097 61,142 63,017 3.82%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 66,658 65,875 62,624 52,745 62,097 61,142 63,017 3.82%
NOSH 415,833 414,835 416,666 350,000 416,481 415,372 414,864 0.15%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.40% 7.55% 1.73% 2.03% -13.10% -21.57% -16.20% -
ROE 6.74% 5.73% 0.40% 0.20% -10.81% -12.77% -7.31% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 15.89 12.10 8.15 4.00 13.19 9.67 6.90 74.65%
EPS 1.08 0.91 0.06 0.03 -1.61 -1.88 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1603 0.1588 0.1503 0.1507 0.1491 0.1472 0.1519 3.66%
Adjusted Per Share Value based on latest NOSH - 350,000
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.79 5.92 4.01 1.65 6.48 4.74 3.38 74.74%
EPS 0.53 0.45 0.03 0.01 -0.79 -0.92 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0777 0.0739 0.0622 0.0732 0.0721 0.0743 3.83%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.05 0.05 0.05 0.05 0.04 0.04 0.03 -
P/RPS 0.31 0.41 0.61 1.25 0.30 0.41 0.43 -19.64%
P/EPS 4.63 5.49 83.33 166.67 -2.48 -2.13 -2.70 -
EY 21.60 18.20 1.20 0.60 -40.28 -47.00 -37.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.33 0.27 0.27 0.20 34.04%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 31/03/10 23/12/09 29/09/09 29/06/09 31/03/09 31/12/08 -
Price 0.05 0.05 0.05 0.05 0.05 0.03 0.03 -
P/RPS 0.31 0.41 0.61 1.25 0.38 0.31 0.43 -19.64%
P/EPS 4.63 5.49 83.33 166.67 -3.10 -1.60 -2.70 -
EY 21.60 18.20 1.20 0.60 -32.23 -62.67 -37.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.33 0.34 0.20 0.20 34.04%

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