[NEXGRAM] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 7.75%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 21,549 28,217 27,093 23,451 17,782 17,592 16,765 18.27%
PBT -183 5,734 5,434 4,874 4,463 4,339 4,228 -
Tax -31 -48 -54 -40 28 -18 -30 2.21%
NP -214 5,686 5,380 4,834 4,491 4,321 4,198 -
-
NP to SH 517 6,402 5,114 4,839 4,491 4,321 4,198 -75.34%
-
Tax Rate - 0.84% 0.99% 0.82% -0.63% 0.41% 0.71% -
Total Cost 21,763 22,531 21,713 18,617 13,291 13,271 12,567 44.35%
-
Net Worth 66,551 72,880 66,379 55,270 49,900 45,751 39,510 41.70%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - 4,938 -
Div Payout % - - - - - - 117.65% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 66,551 72,880 66,379 55,270 49,900 45,751 39,510 41.70%
NOSH 239,999 256,080 255,700 252,031 249,500 254,176 246,941 -1.88%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -0.99% 20.15% 19.86% 20.61% 25.26% 24.56% 25.04% -
ROE 0.78% 8.78% 7.70% 8.76% 9.00% 9.44% 10.63% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 8.98 11.02 10.60 9.30 7.13 6.92 6.79 20.54%
EPS 0.20 2.50 2.00 1.92 1.80 1.70 1.70 -76.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.2773 0.2846 0.2596 0.2193 0.20 0.18 0.16 44.42%
Adjusted Per Share Value based on latest NOSH - 252,031
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 2.42 3.17 3.05 2.64 2.00 1.98 1.89 17.96%
EPS 0.06 0.72 0.58 0.54 0.51 0.49 0.47 -74.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
NAPS 0.0749 0.082 0.0747 0.0622 0.0561 0.0515 0.0445 41.63%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.54 0.58 0.58 0.50 0.64 0.40 0.37 -
P/RPS 6.01 5.26 5.47 5.37 8.98 5.78 5.45 6.75%
P/EPS 250.68 23.20 29.00 26.04 35.56 23.53 21.76 412.37%
EY 0.40 4.31 3.45 3.84 2.81 4.25 4.59 -80.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 1.95 2.04 2.23 2.28 3.20 2.22 2.31 -10.70%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 30/03/06 28/12/05 -
Price 0.25 0.53 0.59 0.56 0.52 0.48 0.47 -
P/RPS 2.78 4.81 5.57 6.02 7.30 6.94 6.92 -45.64%
P/EPS 116.05 21.20 29.50 29.17 28.89 28.24 27.65 160.88%
EY 0.86 4.72 3.39 3.43 3.46 3.54 3.62 -61.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.90 1.86 2.27 2.55 2.60 2.67 2.94 -54.67%

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