[NEXGRAM] QoQ TTM Result on 30-Apr-2013 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 21.08%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 106,404 97,575 88,049 79,677 68,684 67,710 65,024 38.73%
PBT 7,003 6,675 6,621 6,592 5,818 6,051 4,920 26.45%
Tax -35 -29 84 -6 125 35 -89 -46.23%
NP 6,968 6,646 6,705 6,586 5,943 6,086 4,831 27.57%
-
NP to SH 7,789 7,544 7,611 7,357 6,076 6,311 5,204 30.75%
-
Tax Rate 0.50% 0.43% -1.27% 0.09% -2.15% -0.58% 1.81% -
Total Cost 99,436 90,929 81,344 73,091 62,741 61,624 60,193 39.61%
-
Net Worth 207,976 128,305 75,325 75,445 82,753 78,046 104,897 57.62%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 207,976 128,305 75,325 75,445 82,753 78,046 104,897 57.62%
NOSH 842,692 654,285 462,121 458,076 486,499 464,838 621,428 22.44%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.55% 6.81% 7.62% 8.27% 8.65% 8.99% 7.43% -
ROE 3.75% 5.88% 10.10% 9.75% 7.34% 8.09% 4.96% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 12.63 14.91 19.05 17.39 14.12 14.57 10.46 13.35%
EPS 0.92 1.15 1.65 1.61 1.25 1.36 0.84 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.1961 0.163 0.1647 0.1701 0.1679 0.1688 28.73%
Adjusted Per Share Value based on latest NOSH - 458,076
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 11.97 10.98 9.91 8.96 7.73 7.62 7.32 38.67%
EPS 0.88 0.85 0.86 0.83 0.68 0.71 0.59 30.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.1444 0.0847 0.0849 0.0931 0.0878 0.118 57.64%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.08 0.09 0.085 0.085 0.095 0.12 0.10 -
P/RPS 0.63 0.60 0.45 0.49 0.67 0.82 0.96 -24.42%
P/EPS 8.66 7.81 5.16 5.29 7.61 8.84 11.94 -19.22%
EY 11.55 12.81 19.38 18.89 13.15 11.31 8.37 23.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.46 0.52 0.52 0.56 0.71 0.59 -33.41%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 -
Price 0.13 0.075 0.085 0.085 0.085 0.10 0.09 -
P/RPS 1.03 0.50 0.45 0.49 0.60 0.69 0.86 12.74%
P/EPS 14.06 6.50 5.16 5.29 6.81 7.37 10.75 19.53%
EY 7.11 15.37 19.38 18.89 14.69 13.58 9.30 -16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.52 0.52 0.50 0.60 0.53 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