[NEXGRAM] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 18.18%
YoY- -87.37%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 13,845 15,636 17,868 17,797 21,549 28,217 27,093 -36.10%
PBT -7,843 1,114 569 496 -183 5,734 5,434 -
Tax 23 -317 62 -202 -31 -48 -54 -
NP -7,820 797 631 294 -214 5,686 5,380 -
-
NP to SH -7,474 -1,913 145 611 517 6,402 5,114 -
-
Tax Rate - 28.46% -10.90% 40.73% - 0.84% 0.99% -
Total Cost 21,665 14,839 17,237 17,503 21,763 22,531 21,713 -0.14%
-
Net Worth 66,312 75,502 69,636 73,740 66,551 72,880 66,379 -0.06%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 66,312 75,502 69,636 73,740 66,551 72,880 66,379 -0.06%
NOSH 407,075 407,021 362,500 381,875 239,999 256,080 255,700 36.38%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -56.48% 5.10% 3.53% 1.65% -0.99% 20.15% 19.86% -
ROE -11.27% -2.53% 0.21% 0.83% 0.78% 8.78% 7.70% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 3.40 3.84 4.93 4.66 8.98 11.02 10.60 -53.17%
EPS -1.80 -0.47 0.04 0.16 0.20 2.50 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1629 0.1855 0.1921 0.1931 0.2773 0.2846 0.2596 -26.72%
Adjusted Per Share Value based on latest NOSH - 381,875
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 1.56 1.76 2.01 2.00 2.42 3.17 3.05 -36.06%
EPS -0.84 -0.22 0.02 0.07 0.06 0.72 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0849 0.0783 0.083 0.0749 0.082 0.0747 -0.08%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.07 0.09 0.15 0.21 0.54 0.58 0.58 -
P/RPS 2.06 2.34 3.04 4.51 6.01 5.26 5.47 -47.88%
P/EPS -3.81 -19.15 375.00 131.25 250.68 23.20 29.00 -
EY -26.23 -5.22 0.27 0.76 0.40 4.31 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.78 1.09 1.95 2.04 2.23 -66.65%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 18/12/07 26/09/07 29/06/07 28/03/07 21/12/06 -
Price 0.05 0.08 0.10 0.15 0.25 0.53 0.59 -
P/RPS 1.47 2.08 2.03 3.22 2.78 4.81 5.57 -58.88%
P/EPS -2.72 -17.02 250.00 93.75 116.05 21.20 29.50 -
EY -36.72 -5.88 0.40 1.07 0.86 4.72 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.52 0.78 0.90 1.86 2.27 -73.51%

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