[NEXGRAM] QoQ TTM Result on 31-Jul-2011 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 169.16%
YoY- 7.58%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 62,900 64,452 66,172 71,042 72,311 71,121 67,616 -4.70%
PBT 6,897 6,914 4,942 5,177 1,945 1,817 4,892 25.75%
Tax 1 -97 -9 15 -16 -14 -18 -
NP 6,898 6,817 4,933 5,192 1,929 1,803 4,874 26.08%
-
NP to SH 7,305 7,060 5,012 5,192 1,929 1,803 5,194 25.55%
-
Tax Rate -0.01% 1.40% 0.18% -0.29% 0.82% 0.77% 0.37% -
Total Cost 56,002 57,635 61,239 65,850 70,382 69,318 62,742 -7.30%
-
Net Worth 64,869 67,181 53,900 74,494 74,339 67,922 66,566 -1.70%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 64,869 67,181 53,900 74,494 74,339 67,922 66,566 -1.70%
NOSH 380,243 387,884 318,750 443,684 471,999 434,285 415,000 -5.66%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 10.97% 10.58% 7.45% 7.31% 2.67% 2.54% 7.21% -
ROE 11.26% 10.51% 9.30% 6.97% 2.59% 2.65% 7.80% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.54 16.62 20.76 16.01 15.32 16.38 16.29 1.02%
EPS 1.92 1.82 1.57 1.17 0.41 0.42 1.25 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 0.1604 4.19%
Adjusted Per Share Value based on latest NOSH - 443,684
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 7.08 7.25 7.44 7.99 8.14 8.00 7.61 -4.70%
EPS 0.82 0.79 0.56 0.58 0.22 0.20 0.58 25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0756 0.0606 0.0838 0.0836 0.0764 0.0749 -1.69%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.10 0.10 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.60 0.60 0.24 0.31 0.33 0.31 0.31 55.37%
P/EPS 5.21 5.49 3.18 4.27 12.23 12.04 3.99 19.48%
EY 19.21 18.20 31.45 23.40 8.17 8.30 25.03 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.30 0.30 0.32 0.32 0.31 53.63%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 28/12/10 -
Price 0.09 0.10 0.06 0.04 0.05 0.05 0.04 -
P/RPS 0.54 0.60 0.29 0.25 0.33 0.31 0.25 67.17%
P/EPS 4.68 5.49 3.82 3.42 12.23 12.04 3.20 28.87%
EY 21.35 18.20 26.21 29.26 8.17 8.30 31.29 -22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.35 0.24 0.32 0.32 0.25 65.10%

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