[NEXGRAM] YoY Annual (Unaudited) 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
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 0 135,340 102,050 79,677 62,901 72,311 66,057 -
PBT 0 13,151 14,951 6,593 6,897 1,225 4,917 -
Tax 0 -4,173 -5 -6 0 -19 -26 -
NP 0 8,978 14,946 6,587 6,897 1,206 4,891 -
-
NP to SH 0 6,977 14,028 7,358 7,978 1,206 4,491 -
-
Tax Rate - 31.73% 0.03% 0.09% 0.00% 1.55% 0.53% -
Total Cost 0 126,362 87,104 73,090 56,004 71,105 61,166 -
-
Net Worth 21,894,014 195,355 98,954 89,882 69,415 80,587 66,658 152.43%
Dividend
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 21,894,014 195,355 98,954 89,882 69,415 80,587 66,658 152.43%
NOSH 1,876,093 1,453,541 758,270 545,736 406,892 511,666 415,833 27.22%
Ratio Analysis
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 0.00% 6.63% 14.65% 8.27% 10.96% 1.67% 7.40% -
ROE 0.00% 3.57% 14.18% 8.19% 11.49% 1.50% 6.74% -
Per Share
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.00 9.31 13.46 14.60 15.46 14.13 15.89 -
EPS 0.00 0.48 1.85 1.27 1.89 0.26 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.67 0.1344 0.1305 0.1647 0.1706 0.1575 0.1603 98.41%
Adjusted Per Share Value based on latest NOSH - 458,076
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.00 15.23 11.48 8.96 7.08 8.14 7.43 -
EPS 0.00 0.78 1.58 0.83 0.90 0.14 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 24.6328 0.2198 0.1113 0.1011 0.0781 0.0907 0.075 152.43%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/07/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.05 0.115 0.12 0.085 0.10 0.05 0.05 -
P/RPS 0.00 1.24 0.89 0.58 0.65 0.35 0.31 -
P/EPS 0.00 23.96 6.49 6.30 5.10 21.21 4.63 -
EY 0.00 4.17 15.42 15.86 19.61 4.71 21.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.92 0.52 0.59 0.32 0.31 -
Price Multiplier on Announcement Date
31/07/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 -
Price 0.045 0.10 0.11 0.085 0.09 0.05 0.05 -
P/RPS 0.00 1.07 0.82 0.58 0.58 0.35 0.31 -
P/EPS 0.00 20.83 5.95 6.30 4.59 21.21 4.63 -
EY 0.00 4.80 16.82 15.86 21.79 4.71 21.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.74 0.84 0.52 0.53 0.32 0.31 -

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