[NEXGRAM] QoQ Quarter Result on 31-Jan-2010 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 2313.7%
YoY- 209.99%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 19,742 15,752 15,849 16,244 19,962 14,002 14,769 21.28%
PBT 500 140 1,118 3,210 299 290 1,405 -49.68%
Tax 14 -31 -20 -6 5 -6 62 -62.81%
NP 514 109 1,098 3,204 304 284 1,467 -50.20%
-
NP to SH 166 101 717 3,524 146 105 1,835 -79.75%
-
Tax Rate -2.80% 22.14% 1.79% 0.19% -1.67% 2.07% -4.41% -
Total Cost 19,228 15,643 14,751 13,040 19,658 13,718 13,302 27.75%
-
Net Worth 66,566 80,194 67,608 65,836 54,859 52,745 60,901 6.09%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 66,566 80,194 67,608 65,836 54,859 52,745 60,901 6.09%
NOSH 415,000 505,000 421,764 414,588 365,000 350,000 408,461 1.06%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 2.60% 0.69% 6.93% 19.72% 1.52% 2.03% 9.93% -
ROE 0.25% 0.13% 1.06% 5.35% 0.27% 0.20% 3.01% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 4.76 3.12 3.76 3.92 5.47 4.00 3.62 19.96%
EPS 0.04 0.02 0.17 0.85 0.04 0.03 0.44 -79.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1588 0.1603 0.1588 0.1503 0.1507 0.1491 4.97%
Adjusted Per Share Value based on latest NOSH - 414,588
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 2.31 1.84 1.86 1.90 2.34 1.64 1.73 21.19%
EPS 0.02 0.01 0.08 0.41 0.02 0.01 0.21 -79.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0939 0.0792 0.0771 0.0643 0.0618 0.0713 6.15%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.04 -
P/RPS 1.05 1.60 1.33 1.28 0.91 1.25 1.11 -3.62%
P/EPS 125.00 250.00 29.41 5.88 125.00 166.67 8.90 479.32%
EY 0.80 0.40 3.40 17.00 0.80 0.60 11.23 -82.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.31 0.31 0.33 0.33 0.27 9.61%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 28/09/10 29/06/10 31/03/10 23/12/09 29/09/09 29/06/09 -
Price 0.04 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.84 1.60 1.33 1.28 0.91 1.25 1.38 -28.11%
P/EPS 100.00 250.00 29.41 5.88 125.00 166.67 11.13 330.46%
EY 1.00 0.40 3.40 17.00 0.80 0.60 8.98 -76.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.31 0.31 0.33 0.33 0.34 -18.48%

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