[NEXGRAM] YoY Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 32.67%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 104,126 68,332 58,710 70,990 67,928 57,256 71,330 6.50%
PBT 5,748 5,584 7,274 1,280 1,178 -8,886 2,130 17.97%
Tax 0 46 -20 -34 -2 -388 -280 -
NP 5,748 5,630 7,254 1,246 1,176 -9,274 1,850 20.77%
-
NP to SH 5,800 5,424 7,254 536 500 -9,210 1,510 25.11%
-
Tax Rate 0.00% -0.82% 0.27% 2.66% 0.17% - 13.15% -
Total Cost 98,378 62,702 51,456 69,744 66,752 66,530 69,480 5.96%
-
Net Worth 129,247 77,177 73,014 71,645 62,624 63,017 76,334 9.16%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 129,247 77,177 73,014 71,645 62,624 63,017 76,334 9.16%
NOSH 659,090 459,661 431,785 446,666 416,666 414,864 397,368 8.79%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 5.52% 8.24% 12.36% 1.76% 1.73% -16.20% 2.59% -
ROE 4.49% 7.03% 9.93% 0.75% 0.80% -14.61% 1.98% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 15.80 14.87 13.60 15.89 16.30 13.80 17.95 -2.10%
EPS 0.88 1.18 1.68 0.12 0.12 -2.22 0.38 15.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.1679 0.1691 0.1604 0.1503 0.1519 0.1921 0.34%
Adjusted Per Share Value based on latest NOSH - 415,000
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 12.77 8.38 7.20 8.71 8.33 7.02 8.75 6.49%
EPS 0.71 0.67 0.89 0.07 0.06 -1.13 0.19 24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.0946 0.0895 0.0879 0.0768 0.0773 0.0936 9.16%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.09 0.12 0.05 0.05 0.05 0.03 0.15 -
P/RPS 0.57 0.81 0.37 0.31 0.31 0.22 0.84 -6.25%
P/EPS 10.23 10.17 2.98 41.67 41.67 -1.35 39.47 -20.13%
EY 9.78 9.83 33.60 2.40 2.40 -74.00 2.53 25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.30 0.31 0.33 0.20 0.78 -8.41%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 -
Price 0.075 0.10 0.06 0.04 0.05 0.03 0.10 -
P/RPS 0.47 0.67 0.44 0.25 0.31 0.22 0.56 -2.87%
P/EPS 8.52 8.47 3.57 33.33 41.67 -1.35 26.32 -17.12%
EY 11.73 11.80 28.00 3.00 2.40 -74.00 3.80 20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 0.35 0.25 0.33 0.20 0.52 -5.08%

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