[NEXGRAM] QoQ Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 7.56%
YoY- 1253.36%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 16,607 62,901 47,384 29,355 14,483 72,311 55,243 -55.15%
PBT 1,395 6,897 5,744 3,637 3,372 1,225 775 48.02%
Tax -90 0 -100 -10 0 -19 -19 182.31%
NP 1,305 6,897 5,644 3,627 3,372 1,206 756 43.94%
-
NP to SH 1,305 7,978 5,644 3,627 3,372 1,206 572 73.39%
-
Tax Rate 6.45% 0.00% 1.74% 0.27% 0.00% 1.55% 2.45% -
Total Cost 15,302 56,004 41,740 25,728 11,111 71,105 54,487 -57.14%
-
Net Worth 104,897 69,415 71,877 73,014 74,494 80,587 63,900 39.20%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 104,897 69,415 71,877 73,014 74,494 80,587 63,900 39.20%
NOSH 621,428 406,892 414,999 431,785 443,684 511,666 408,571 32.28%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.86% 10.96% 11.91% 12.36% 23.28% 1.67% 1.37% -
ROE 1.24% 11.49% 7.85% 4.97% 4.53% 1.50% 0.90% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 2.67 15.46 11.42 6.80 3.26 14.13 13.52 -66.12%
EPS 0.21 1.89 1.36 0.84 0.76 0.26 0.14 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 5.22%
Adjusted Per Share Value based on latest NOSH - 318,750
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 1.96 7.42 5.59 3.46 1.71 8.53 6.52 -55.15%
EPS 0.15 0.94 0.67 0.43 0.40 0.14 0.07 66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.0819 0.0848 0.0861 0.0879 0.0951 0.0754 39.14%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.10 0.10 0.10 0.05 0.05 0.05 0.05 -
P/RPS 3.74 0.65 0.88 0.74 1.53 0.35 0.37 368.15%
P/EPS 47.62 5.10 7.35 5.95 6.58 21.21 35.71 21.17%
EY 2.10 19.61 13.60 16.80 15.20 4.71 2.80 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.58 0.30 0.30 0.32 0.32 50.41%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 -
Price 0.09 0.09 0.10 0.06 0.04 0.05 0.05 -
P/RPS 3.37 0.58 0.88 0.88 1.23 0.35 0.37 336.72%
P/EPS 42.86 4.59 7.35 7.14 5.26 21.21 35.71 12.95%
EY 2.33 21.79 13.60 14.00 19.00 4.71 2.80 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.58 0.35 0.24 0.32 0.32 40.02%

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