[NEXGRAM] QoQ Quarter Result on 30-Apr-2007 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -91.92%
YoY- -88.49%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 15,636 17,868 17,797 21,549 28,217 27,093 23,451 -23.62%
PBT 1,114 569 496 -183 5,734 5,434 4,874 -62.51%
Tax -317 62 -202 -31 -48 -54 -40 296.00%
NP 797 631 294 -214 5,686 5,380 4,834 -69.83%
-
NP to SH -1,913 145 611 517 6,402 5,114 4,839 -
-
Tax Rate 28.46% -10.90% 40.73% - 0.84% 0.99% 0.82% -
Total Cost 14,839 17,237 17,503 21,763 22,531 21,713 18,617 -13.99%
-
Net Worth 75,502 69,636 73,740 66,551 72,880 66,379 55,270 23.04%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 75,502 69,636 73,740 66,551 72,880 66,379 55,270 23.04%
NOSH 407,021 362,500 381,875 239,999 256,080 255,700 252,031 37.52%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 5.10% 3.53% 1.65% -0.99% 20.15% 19.86% 20.61% -
ROE -2.53% 0.21% 0.83% 0.78% 8.78% 7.70% 8.76% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 3.84 4.93 4.66 8.98 11.02 10.60 9.30 -44.46%
EPS -0.47 0.04 0.16 0.20 2.50 2.00 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1855 0.1921 0.1931 0.2773 0.2846 0.2596 0.2193 -10.53%
Adjusted Per Share Value based on latest NOSH - 239,999
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 1.76 2.01 2.00 2.42 3.17 3.05 2.64 -23.62%
EPS -0.22 0.02 0.07 0.06 0.72 0.58 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0849 0.0783 0.083 0.0749 0.082 0.0747 0.0622 22.97%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.09 0.15 0.21 0.54 0.58 0.58 0.50 -
P/RPS 2.34 3.04 4.51 6.01 5.26 5.47 5.37 -42.43%
P/EPS -19.15 375.00 131.25 250.68 23.20 29.00 26.04 -
EY -5.22 0.27 0.76 0.40 4.31 3.45 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.78 1.09 1.95 2.04 2.23 2.28 -64.02%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 18/12/07 26/09/07 29/06/07 28/03/07 21/12/06 26/09/06 -
Price 0.08 0.10 0.15 0.25 0.53 0.59 0.56 -
P/RPS 2.08 2.03 3.22 2.78 4.81 5.57 6.02 -50.66%
P/EPS -17.02 250.00 93.75 116.05 21.20 29.50 29.17 -
EY -5.88 0.40 1.07 0.86 4.72 3.39 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.78 0.90 1.86 2.27 2.55 -69.37%

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