[NEXGRAM] QoQ TTM Result on 30-Apr-2006 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 36.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 96,543 85,918 75,590 67,382 49,600 32,008 15,243 241.17%
PBT 20,505 19,110 17,904 16,873 12,410 8,071 3,843 204.41%
Tax -114 -84 -60 -58 -86 -68 -38 107.59%
NP 20,391 19,026 17,844 16,815 12,324 8,003 3,805 205.30%
-
NP to SH 20,846 18,765 17,850 16,816 12,325 8,004 3,805 209.81%
-
Tax Rate 0.56% 0.44% 0.34% 0.34% 0.69% 0.84% 0.99% -
Total Cost 76,152 66,892 57,746 50,567 37,276 24,005 11,438 252.68%
-
Net Worth 72,880 66,379 55,270 49,900 45,751 39,510 17,118 161.99%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 72,880 66,379 55,270 49,900 45,751 39,510 17,118 161.99%
NOSH 256,080 255,700 252,031 249,500 254,176 246,941 95,100 93.20%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 21.12% 22.14% 23.61% 24.95% 24.85% 25.00% 24.96% -
ROE 28.60% 28.27% 32.30% 33.70% 26.94% 20.26% 22.23% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 37.70 33.60 29.99 27.01 19.51 12.96 16.03 76.57%
EPS 8.14 7.34 7.08 6.74 4.85 3.24 4.00 60.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2846 0.2596 0.2193 0.20 0.18 0.16 0.18 35.60%
Adjusted Per Share Value based on latest NOSH - 249,500
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 10.86 9.67 8.50 7.58 5.58 3.60 1.71 241.79%
EPS 2.35 2.11 2.01 1.89 1.39 0.90 0.43 209.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0747 0.0622 0.0561 0.0515 0.0445 0.0193 161.63%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 - -
Price 0.58 0.58 0.50 0.64 0.40 0.37 0.00 -
P/RPS 1.54 1.73 1.67 2.37 2.05 2.85 0.00 -
P/EPS 7.12 7.90 7.06 9.50 8.25 11.42 0.00 -
EY 14.04 12.65 14.16 10.53 12.12 8.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.23 2.28 3.20 2.22 2.31 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 21/12/06 26/09/06 29/06/06 - - - -
Price 0.53 0.59 0.56 0.52 0.00 0.00 0.00 -
P/RPS 1.41 1.76 1.87 1.93 0.00 0.00 0.00 -
P/EPS 6.51 8.04 7.91 7.72 0.00 0.00 0.00 -
EY 15.36 12.44 12.65 12.96 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.27 2.55 2.60 0.00 0.00 0.00 -

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