[NEXGRAM] YoY Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 3.74%
YoY- 886.71%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 154,660 106,528 70,890 63,178 73,657 66,944 53,558 19.32%
PBT 10,592 6,768 6,221 7,658 1,033 5,065 -11,446 -
Tax -4 -8 32 -133 -25 -9 -106 -42.07%
NP 10,588 6,760 6,253 7,525 1,008 5,056 -11,553 -
-
NP to SH 6,530 6,786 6,210 7,525 762 5,033 -10,412 -
-
Tax Rate 0.04% 0.12% -0.51% 1.74% 2.42% 0.18% - -
Total Cost 144,072 99,768 64,637 55,653 72,649 61,888 65,111 14.14%
-
Net Worth 195,775 184,737 100,294 71,877 63,900 65,875 61,142 21.39%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 195,775 184,737 100,294 71,877 63,900 65,875 61,142 21.39%
NOSH 1,440,588 748,529 589,620 414,999 408,571 414,835 415,372 23.02%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 6.85% 6.35% 8.82% 11.91% 1.37% 7.55% -21.57% -
ROE 3.34% 3.67% 6.19% 10.47% 1.19% 7.64% -17.03% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 10.74 14.23 12.02 15.22 18.03 16.14 12.89 -2.99%
EPS 0.45 0.91 1.05 1.81 0.19 1.21 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.2468 0.1701 0.1732 0.1564 0.1588 0.1472 -1.32%
Adjusted Per Share Value based on latest NOSH - 387,884
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 18.97 13.06 8.69 7.75 9.03 8.21 6.57 19.32%
EPS 0.80 0.83 0.76 0.92 0.09 0.62 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2401 0.2265 0.123 0.0881 0.0784 0.0808 0.075 21.39%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.075 0.08 0.095 0.10 0.05 0.05 0.04 -
P/RPS 0.70 0.56 0.79 0.66 0.28 0.31 0.31 14.53%
P/EPS 16.54 8.82 9.02 5.51 26.79 4.12 -1.60 -
EY 6.04 11.33 11.09 18.13 3.73 24.27 -62.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.32 0.56 0.58 0.32 0.31 0.27 12.58%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 -
Price 0.115 0.13 0.085 0.10 0.05 0.05 0.03 -
P/RPS 1.07 0.91 0.71 0.66 0.28 0.31 0.23 29.18%
P/EPS 25.37 14.34 8.07 5.51 26.79 4.12 -1.20 -
EY 3.94 6.97 12.39 18.13 3.73 24.27 -83.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.53 0.50 0.58 0.32 0.31 0.20 27.25%

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