[NEXGRAM] QoQ TTM Result on 31-Jan-2006 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 53.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 85,918 75,590 67,382 49,600 32,008 15,243 0 -
PBT 19,110 17,904 16,873 12,410 8,071 3,843 0 -
Tax -84 -60 -58 -86 -68 -38 0 -
NP 19,026 17,844 16,815 12,324 8,003 3,805 0 -
-
NP to SH 18,765 17,850 16,816 12,325 8,004 3,805 0 -
-
Tax Rate 0.44% 0.34% 0.34% 0.69% 0.84% 0.99% - -
Total Cost 66,892 57,746 50,567 37,276 24,005 11,438 0 -
-
Net Worth 66,379 55,270 49,900 45,751 39,510 17,118 0 -
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 66,379 55,270 49,900 45,751 39,510 17,118 0 -
NOSH 255,700 252,031 249,500 254,176 246,941 95,100 0 -
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 22.14% 23.61% 24.95% 24.85% 25.00% 24.96% 0.00% -
ROE 28.27% 32.30% 33.70% 26.94% 20.26% 22.23% 0.00% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 33.60 29.99 27.01 19.51 12.96 16.03 0.00 -
EPS 7.34 7.08 6.74 4.85 3.24 4.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2596 0.2193 0.20 0.18 0.16 0.18 0.17 32.50%
Adjusted Per Share Value based on latest NOSH - 254,176
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 9.67 8.50 7.58 5.58 3.60 1.71 0.00 -
EPS 2.11 2.01 1.89 1.39 0.90 0.43 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0622 0.0561 0.0515 0.0445 0.0193 0.17 -42.11%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 - - -
Price 0.58 0.50 0.64 0.40 0.37 0.00 0.00 -
P/RPS 1.73 1.67 2.37 2.05 2.85 0.00 0.00 -
P/EPS 7.90 7.06 9.50 8.25 11.42 0.00 0.00 -
EY 12.65 14.16 10.53 12.12 8.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.28 3.20 2.22 2.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 26/09/06 29/06/06 - - - - -
Price 0.59 0.56 0.52 0.00 0.00 0.00 0.00 -
P/RPS 1.76 1.87 1.93 0.00 0.00 0.00 0.00 -
P/EPS 8.04 7.91 7.72 0.00 0.00 0.00 0.00 -
EY 12.44 12.65 12.96 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.55 2.60 0.00 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