[NEXGRAM] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 6.15%
YoY- 369.12%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 100,310 96,543 85,918 75,590 67,382 49,600 32,008 114.60%
PBT 15,859 20,505 19,110 17,904 16,873 12,410 8,071 57.07%
Tax -173 -114 -84 -60 -58 -86 -68 86.68%
NP 15,686 20,391 19,026 17,844 16,815 12,324 8,003 56.81%
-
NP to SH 16,872 20,846 18,765 17,850 16,816 12,325 8,004 64.62%
-
Tax Rate 1.09% 0.56% 0.44% 0.34% 0.34% 0.69% 0.84% -
Total Cost 84,624 76,152 66,892 57,746 50,567 37,276 24,005 132.16%
-
Net Worth 66,551 72,880 66,379 55,270 49,900 45,751 39,510 41.70%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 66,551 72,880 66,379 55,270 49,900 45,751 39,510 41.70%
NOSH 239,999 256,080 255,700 252,031 249,500 254,176 246,941 -1.88%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.64% 21.12% 22.14% 23.61% 24.95% 24.85% 25.00% -
ROE 25.35% 28.60% 28.27% 32.30% 33.70% 26.94% 20.26% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 41.80 37.70 33.60 29.99 27.01 19.51 12.96 118.76%
EPS 7.03 8.14 7.34 7.08 6.74 4.85 3.24 67.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2773 0.2846 0.2596 0.2193 0.20 0.18 0.16 44.42%
Adjusted Per Share Value based on latest NOSH - 252,031
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 11.29 10.86 9.67 8.50 7.58 5.58 3.60 114.70%
EPS 1.90 2.35 2.11 2.01 1.89 1.39 0.90 64.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.082 0.0747 0.0622 0.0561 0.0515 0.0445 41.63%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.54 0.58 0.58 0.50 0.64 0.40 0.37 -
P/RPS 1.29 1.54 1.73 1.67 2.37 2.05 2.85 -41.13%
P/EPS 7.68 7.12 7.90 7.06 9.50 8.25 11.42 -23.29%
EY 13.02 14.04 12.65 14.16 10.53 12.12 8.76 30.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.04 2.23 2.28 3.20 2.22 2.31 -10.70%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 - - -
Price 0.25 0.53 0.59 0.56 0.52 0.00 0.00 -
P/RPS 0.60 1.41 1.76 1.87 1.93 0.00 0.00 -
P/EPS 3.56 6.51 8.04 7.91 7.72 0.00 0.00 -
EY 28.12 15.36 12.44 12.65 12.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.86 2.27 2.55 2.60 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