[NEXGRAM] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 106.26%
YoY- 105.79%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 66,428 57,932 63,008 56,008 59,060 71,188 93,804 -5.58%
PBT 5,580 13,488 560 1,160 -7,264 1,984 19,496 -18.80%
Tax -360 0 -124 -24 15,304 -808 -160 14.45%
NP 5,220 13,488 436 1,136 8,040 1,176 19,336 -19.59%
-
NP to SH 5,220 13,488 404 420 -7,252 2,444 19,356 -19.60%
-
Tax Rate 6.45% 0.00% 22.14% 2.07% - 40.73% 0.82% -
Total Cost 61,208 44,444 62,572 54,872 51,020 70,012 74,468 -3.21%
-
Net Worth 104,897 74,494 80,194 52,745 66,668 73,740 55,270 11.25%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 104,897 74,494 80,194 52,745 66,668 73,740 55,270 11.25%
NOSH 621,428 443,684 505,000 350,000 412,045 381,875 252,031 16.21%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 7.86% 23.28% 0.69% 2.03% 13.61% 1.65% 20.61% -
ROE 4.98% 18.11% 0.50% 0.80% -10.88% 3.31% 35.02% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 10.69 13.06 12.48 16.00 14.33 18.64 37.22 -18.75%
EPS 0.84 3.04 0.08 0.12 -1.76 0.64 7.68 -30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1679 0.1588 0.1507 0.1618 0.1931 0.2193 -4.26%
Adjusted Per Share Value based on latest NOSH - 350,000
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 7.54 6.57 7.15 6.36 6.70 8.08 10.65 -5.58%
EPS 0.59 1.53 0.05 0.05 -0.82 0.28 2.20 -19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.0845 0.091 0.0599 0.0757 0.0837 0.0627 11.25%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.10 0.05 0.05 0.05 0.05 0.21 0.50 -
P/RPS 0.94 0.38 0.40 0.31 0.35 1.13 1.34 -5.73%
P/EPS 11.90 1.64 62.50 41.67 -2.84 32.81 6.51 10.56%
EY 8.40 60.80 1.60 2.40 -35.20 3.05 15.36 -9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.30 0.31 0.33 0.31 1.09 2.28 -20.15%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 01/10/12 27/09/11 28/09/10 29/09/09 26/09/08 26/09/07 26/09/06 -
Price 0.09 0.04 0.05 0.05 0.04 0.15 0.56 -
P/RPS 0.84 0.31 0.40 0.31 0.28 0.80 1.50 -9.20%
P/EPS 10.71 1.32 62.50 41.67 -2.27 23.44 7.29 6.61%
EY 9.33 76.00 1.60 2.40 -44.00 4.27 13.71 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.24 0.31 0.33 0.25 0.78 2.55 -23.01%

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