[NEXGRAM] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 75.74%
YoY- -396.73%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 14,769 11,541 13,862 14,765 13,845 15,636 17,868 -11.93%
PBT 1,405 -4,141 -2,627 -1,816 -7,843 1,114 569 82.78%
Tax 62 113 0 -194 23 -317 62 0.00%
NP 1,467 -4,028 -2,627 -2,010 -7,820 797 631 75.58%
-
NP to SH 1,835 -3,204 -2,792 -1,813 -7,474 -1,913 145 443.89%
-
Tax Rate -4.41% - - - - 28.46% -10.90% -
Total Cost 13,302 15,569 16,489 16,775 21,665 14,839 17,237 -15.87%
-
Net Worth 60,901 61,250 63,299 66,668 66,312 75,502 69,636 -8.55%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 60,901 61,250 63,299 66,668 66,312 75,502 69,636 -8.55%
NOSH 408,461 416,103 416,716 412,045 407,075 407,021 362,500 8.29%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 9.93% -34.90% -18.95% -13.61% -56.48% 5.10% 3.53% -
ROE 3.01% -5.23% -4.41% -2.72% -11.27% -2.53% 0.21% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 3.62 2.77 3.33 3.58 3.40 3.84 4.93 -18.62%
EPS 0.44 -0.77 -0.67 -0.44 -1.80 -0.47 0.04 395.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 0.1472 0.1519 0.1618 0.1629 0.1855 0.1921 -15.55%
Adjusted Per Share Value based on latest NOSH - 412,045
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 1.66 1.30 1.56 1.66 1.56 1.76 2.01 -11.98%
EPS 0.21 -0.36 -0.31 -0.20 -0.84 -0.22 0.02 380.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0685 0.0689 0.0712 0.075 0.0746 0.0849 0.0783 -8.53%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.04 0.04 0.03 0.05 0.07 0.09 0.15 -
P/RPS 1.11 1.44 0.90 1.40 2.06 2.34 3.04 -48.94%
P/EPS 8.90 -5.19 -4.48 -11.36 -3.81 -19.15 375.00 -91.76%
EY 11.23 -19.25 -22.33 -8.80 -26.23 -5.22 0.27 1103.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.20 0.31 0.43 0.49 0.78 -50.73%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 31/03/09 31/12/08 26/09/08 30/06/08 28/03/08 18/12/07 -
Price 0.05 0.03 0.03 0.04 0.05 0.08 0.10 -
P/RPS 1.38 1.08 0.90 1.12 1.47 2.08 2.03 -22.70%
P/EPS 11.13 -3.90 -4.48 -9.09 -2.72 -17.02 250.00 -87.46%
EY 8.98 -25.67 -22.33 -11.00 -36.72 -5.88 0.40 697.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.20 0.25 0.31 0.43 0.52 -24.68%

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