[NEXGRAM] YoY Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -85.51%
YoY- -87.37%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 63,008 56,008 59,060 71,188 93,804 60,972 0 -
PBT 560 1,160 -7,264 1,984 19,496 15,372 0 -
Tax -124 -24 15,304 -808 -160 -156 0 -
NP 436 1,136 8,040 1,176 19,336 15,216 0 -
-
NP to SH 404 420 -7,252 2,444 19,356 15,216 0 -
-
Tax Rate 22.14% 2.07% - 40.73% 0.82% 1.01% - -
Total Cost 62,572 54,872 51,020 70,012 74,468 45,756 0 -
-
Net Worth 80,194 52,745 66,668 73,740 55,270 17,118 0 -
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 80,194 52,745 66,668 73,740 55,270 17,118 0 -
NOSH 505,000 350,000 412,045 381,875 252,031 95,100 0 -
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 0.69% 2.03% 13.61% 1.65% 20.61% 24.96% 0.00% -
ROE 0.50% 0.80% -10.88% 3.31% 35.02% 88.89% 0.00% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 12.48 16.00 14.33 18.64 37.22 64.11 0.00 -
EPS 0.08 0.12 -1.76 0.64 7.68 16.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1507 0.1618 0.1931 0.2193 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 381,875
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 7.09 6.30 6.64 8.01 10.55 6.86 0.00 -
EPS 0.05 0.05 -0.82 0.27 2.18 1.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0593 0.075 0.083 0.0622 0.0193 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 - - -
Price 0.05 0.05 0.05 0.21 0.50 0.00 0.00 -
P/RPS 0.40 0.31 0.35 1.13 1.34 0.00 0.00 -
P/EPS 62.50 41.67 -2.84 32.81 6.51 0.00 0.00 -
EY 1.60 2.40 -35.20 3.05 15.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.31 1.09 2.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 29/09/09 26/09/08 26/09/07 26/09/06 24/08/05 - -
Price 0.05 0.05 0.04 0.15 0.56 0.00 0.00 -
P/RPS 0.40 0.31 0.28 0.80 1.50 0.00 0.00 -
P/EPS 62.50 41.67 -2.27 23.44 7.29 0.00 0.00 -
EY 1.60 2.40 -44.00 4.27 13.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.25 0.78 2.55 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