[NEXGRAM] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 105.68%
YoY- 24.37%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 17,797 100,310 78,761 50,544 23,451 67,381 49,599 -49.59%
PBT 496 15,859 16,042 10,308 4,874 16,873 12,410 -88.37%
Tax -202 -172 -141 -94 -40 -58 -86 76.97%
NP 294 15,687 15,901 10,214 4,834 16,815 12,324 -91.76%
-
NP to SH 611 16,872 16,355 9,953 4,839 16,815 12,324 -86.57%
-
Tax Rate 40.73% 1.08% 0.88% 0.91% 0.82% 0.34% 0.69% -
Total Cost 17,503 84,623 62,860 40,330 18,617 50,566 37,275 -39.67%
-
Net Worth 73,740 73,210 73,883 66,251 55,270 48,739 43,496 42.31%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 73,740 73,210 73,883 66,251 55,270 48,739 43,496 42.31%
NOSH 381,875 263,062 259,603 255,205 252,031 243,695 241,647 35.78%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 1.65% 15.64% 20.19% 20.21% 20.61% 24.96% 24.85% -
ROE 0.83% 23.05% 22.14% 15.02% 8.76% 34.50% 28.33% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 4.66 38.13 30.34 19.81 9.30 27.65 20.53 -62.89%
EPS 0.16 6.45 6.30 3.90 1.92 6.90 5.10 -90.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1931 0.2783 0.2846 0.2596 0.2193 0.20 0.18 4.80%
Adjusted Per Share Value based on latest NOSH - 255,700
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 2.00 11.29 8.86 5.69 2.64 7.58 5.58 -49.63%
EPS 0.07 1.90 1.84 1.12 0.54 1.89 1.39 -86.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0824 0.0831 0.0745 0.0622 0.0548 0.0489 42.42%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.21 0.54 0.58 0.58 0.50 0.64 0.40 -
P/RPS 4.51 1.42 1.91 2.93 5.37 2.31 1.95 75.15%
P/EPS 131.25 8.42 9.21 14.87 26.04 9.28 7.84 557.80%
EY 0.76 11.88 10.86 6.72 3.84 10.78 12.75 -84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.94 2.04 2.23 2.28 3.20 2.22 -37.84%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 30/03/06 -
Price 0.15 0.25 0.53 0.59 0.56 0.52 0.48 -
P/RPS 3.22 0.66 1.75 2.98 6.02 1.88 2.34 23.78%
P/EPS 93.75 3.90 8.41 15.13 29.17 7.54 9.41 364.96%
EY 1.07 25.65 11.89 6.61 3.43 13.27 10.63 -78.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.90 1.86 2.27 2.55 2.60 2.67 -56.07%

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