[NEXGRAM] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 5.13%
YoY- 134.45%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 94,656 100,310 96,543 85,918 75,590 67,382 49,600 54.03%
PBT 11,481 15,859 20,505 19,110 17,904 16,873 12,410 -5.06%
Tax -335 -173 -114 -84 -60 -58 -86 148.18%
NP 11,146 15,686 20,391 19,026 17,844 16,815 12,324 -6.49%
-
NP to SH 12,644 16,872 20,846 18,765 17,850 16,816 12,325 1.72%
-
Tax Rate 2.92% 1.09% 0.56% 0.44% 0.34% 0.34% 0.69% -
Total Cost 83,510 84,624 76,152 66,892 57,746 50,567 37,276 71.46%
-
Net Worth 73,740 66,551 72,880 66,379 55,270 49,900 45,751 37.58%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 73,740 66,551 72,880 66,379 55,270 49,900 45,751 37.58%
NOSH 381,875 239,999 256,080 255,700 252,031 249,500 254,176 31.27%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 11.78% 15.64% 21.12% 22.14% 23.61% 24.95% 24.85% -
ROE 17.15% 25.35% 28.60% 28.27% 32.30% 33.70% 26.94% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 24.79 41.80 37.70 33.60 29.99 27.01 19.51 17.36%
EPS 3.31 7.03 8.14 7.34 7.08 6.74 4.85 -22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1931 0.2773 0.2846 0.2596 0.2193 0.20 0.18 4.80%
Adjusted Per Share Value based on latest NOSH - 255,700
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 10.65 11.29 10.86 9.67 8.50 7.58 5.58 54.04%
EPS 1.42 1.90 2.35 2.11 2.01 1.89 1.39 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0749 0.082 0.0747 0.0622 0.0561 0.0515 37.58%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.21 0.54 0.58 0.58 0.50 0.64 0.40 -
P/RPS 0.85 1.29 1.54 1.73 1.67 2.37 2.05 -44.48%
P/EPS 6.34 7.68 7.12 7.90 7.06 9.50 8.25 -16.14%
EY 15.77 13.02 14.04 12.65 14.16 10.53 12.12 19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.95 2.04 2.23 2.28 3.20 2.22 -37.84%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 - -
Price 0.15 0.25 0.53 0.59 0.56 0.52 0.00 -
P/RPS 0.61 0.60 1.41 1.76 1.87 1.93 0.00 -
P/EPS 4.53 3.56 6.51 8.04 7.91 7.72 0.00 -
EY 22.07 28.12 15.36 12.44 12.65 12.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.90 1.86 2.27 2.55 2.60 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