[NEXGRAM] YoY Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -91.0%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 99,916 66,428 57,932 63,008 56,008 59,060 71,188 5.80%
PBT 5,696 5,580 13,488 560 1,160 -7,264 1,984 19.19%
Tax 0 -360 0 -124 -24 15,304 -808 -
NP 5,696 5,220 13,488 436 1,136 8,040 1,176 30.04%
-
NP to SH 6,100 5,220 13,488 404 420 -7,252 2,444 16.45%
-
Tax Rate 0.00% 6.45% 0.00% 22.14% 2.07% - 40.73% -
Total Cost 94,220 61,208 44,444 62,572 54,872 51,020 70,012 5.06%
-
Net Worth 88,776 104,897 74,494 80,194 52,745 66,668 73,740 3.13%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 88,776 104,897 74,494 80,194 52,745 66,668 73,740 3.13%
NOSH 544,642 621,428 443,684 505,000 350,000 412,045 381,875 6.09%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.70% 7.86% 23.28% 0.69% 2.03% 13.61% 1.65% -
ROE 6.87% 4.98% 18.11% 0.50% 0.80% -10.88% 3.31% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 18.35 10.69 13.06 12.48 16.00 14.33 18.64 -0.26%
EPS 1.12 0.84 3.04 0.08 0.12 -1.76 0.64 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1688 0.1679 0.1588 0.1507 0.1618 0.1931 -2.78%
Adjusted Per Share Value based on latest NOSH - 505,000
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 11.78 7.84 6.83 7.43 6.61 6.97 8.40 5.79%
EPS 0.72 0.62 1.59 0.05 0.05 -0.86 0.29 16.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.1237 0.0879 0.0946 0.0622 0.0786 0.087 3.13%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.085 0.10 0.05 0.05 0.05 0.05 0.21 -
P/RPS 0.46 0.94 0.38 0.40 0.31 0.35 1.13 -13.89%
P/EPS 7.59 11.90 1.64 62.50 41.67 -2.84 32.81 -21.63%
EY 13.18 8.40 60.80 1.60 2.40 -35.20 3.05 27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.30 0.31 0.33 0.31 1.09 -11.59%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 26/09/08 26/09/07 -
Price 0.085 0.09 0.04 0.05 0.05 0.04 0.15 -
P/RPS 0.46 0.84 0.31 0.40 0.31 0.28 0.80 -8.80%
P/EPS 7.59 10.71 1.32 62.50 41.67 -2.27 23.44 -17.11%
EY 13.18 9.33 76.00 1.60 2.40 -44.00 4.27 20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.24 0.31 0.33 0.25 0.78 -6.52%

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