[NEXGRAM] QoQ Quarter Result on 31-Jan-2007 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 25.19%
YoY- 48.16%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 17,868 17,797 21,549 28,217 27,093 23,451 17,782 0.32%
PBT 569 496 -183 5,734 5,434 4,874 4,463 -74.57%
Tax 62 -202 -31 -48 -54 -40 28 69.63%
NP 631 294 -214 5,686 5,380 4,834 4,491 -72.87%
-
NP to SH 145 611 517 6,402 5,114 4,839 4,491 -89.79%
-
Tax Rate -10.90% 40.73% - 0.84% 0.99% 0.82% -0.63% -
Total Cost 17,237 17,503 21,763 22,531 21,713 18,617 13,291 18.86%
-
Net Worth 69,636 73,740 66,551 72,880 66,379 55,270 49,900 24.80%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 69,636 73,740 66,551 72,880 66,379 55,270 49,900 24.80%
NOSH 362,500 381,875 239,999 256,080 255,700 252,031 249,500 28.19%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 3.53% 1.65% -0.99% 20.15% 19.86% 20.61% 25.26% -
ROE 0.21% 0.83% 0.78% 8.78% 7.70% 8.76% 9.00% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 4.93 4.66 8.98 11.02 10.60 9.30 7.13 -21.75%
EPS 0.04 0.16 0.20 2.50 2.00 1.92 1.80 -92.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1931 0.2773 0.2846 0.2596 0.2193 0.20 -2.64%
Adjusted Per Share Value based on latest NOSH - 256,080
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 2.01 2.00 2.42 3.17 3.05 2.64 2.00 0.33%
EPS 0.02 0.07 0.06 0.72 0.58 0.54 0.51 -88.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.083 0.0749 0.082 0.0747 0.0622 0.0561 24.81%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.15 0.21 0.54 0.58 0.58 0.50 0.64 -
P/RPS 3.04 4.51 6.01 5.26 5.47 5.37 8.98 -51.33%
P/EPS 375.00 131.25 250.68 23.20 29.00 26.04 35.56 378.83%
EY 0.27 0.76 0.40 4.31 3.45 3.84 2.81 -78.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.09 1.95 2.04 2.23 2.28 3.20 -60.87%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 18/12/07 26/09/07 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 -
Price 0.10 0.15 0.25 0.53 0.59 0.56 0.52 -
P/RPS 2.03 3.22 2.78 4.81 5.57 6.02 7.30 -57.29%
P/EPS 250.00 93.75 116.05 21.20 29.50 29.17 28.89 319.84%
EY 0.40 1.07 0.86 4.72 3.39 3.43 3.46 -76.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.78 0.90 1.86 2.27 2.55 2.60 -65.70%

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