[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -97.75%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 72,311 55,243 35,495 15,752 66,057 50,208 33,964 65.72%
PBT 1,225 775 640 140 4,917 3,799 589 63.15%
Tax -19 -19 -17 -31 -26 -7 -1 615.88%
NP 1,206 756 623 109 4,891 3,792 588 61.64%
-
NP to SH 1,206 572 268 101 4,491 3,775 250 186.32%
-
Tax Rate 1.55% 2.45% 2.66% 22.14% 0.53% 0.18% 0.17% -
Total Cost 71,105 54,487 34,872 15,643 61,166 46,416 33,376 65.79%
-
Net Worth 80,587 63,900 71,645 80,194 66,658 65,875 62,624 18.36%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 80,587 63,900 71,645 80,194 66,658 65,875 62,624 18.36%
NOSH 511,666 408,571 446,666 505,000 415,833 414,835 416,666 14.71%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.67% 1.37% 1.76% 0.69% 7.40% 7.55% 1.73% -
ROE 1.50% 0.90% 0.37% 0.13% 6.74% 5.73% 0.40% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 14.13 13.52 7.95 3.12 15.89 12.10 8.15 44.46%
EPS 0.26 0.14 0.06 0.02 1.08 0.91 0.06 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.1564 0.1604 0.1588 0.1603 0.1588 0.1503 3.17%
Adjusted Per Share Value based on latest NOSH - 505,000
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 8.53 6.52 4.19 1.86 7.79 5.92 4.01 65.62%
EPS 0.14 0.07 0.03 0.01 0.53 0.45 0.03 180.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 0.0754 0.0845 0.0946 0.0786 0.0777 0.0739 18.36%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.35 0.37 0.63 1.60 0.31 0.41 0.61 -31.02%
P/EPS 21.21 35.71 83.33 250.00 4.63 5.49 83.33 -59.93%
EY 4.71 2.80 1.20 0.40 21.60 18.20 1.20 149.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.31 0.31 0.31 0.31 0.33 -2.03%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 29/03/11 28/12/10 28/09/10 29/06/10 31/03/10 23/12/09 -
Price 0.05 0.05 0.04 0.05 0.05 0.05 0.05 -
P/RPS 0.35 0.37 0.50 1.60 0.31 0.41 0.61 -31.02%
P/EPS 21.21 35.71 66.67 250.00 4.63 5.49 83.33 -59.93%
EY 4.71 2.80 1.50 0.40 21.60 18.20 1.20 149.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.25 0.31 0.31 0.31 0.33 -2.03%

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