[NEXGRAM] YoY Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 41.35%
YoY- 561.53%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 0 102,050 79,677 62,901 72,311 66,057 54,938 -
PBT 0 14,951 6,593 6,897 1,225 4,917 -7,179 -
Tax 0 -5 -6 0 -19 -26 -19 -
NP 0 14,946 6,587 6,897 1,206 4,891 -7,198 -
-
NP to SH 0 14,028 7,358 7,978 1,206 4,491 -6,711 -
-
Tax Rate - 0.03% 0.09% 0.00% 1.55% 0.53% - -
Total Cost 0 87,104 73,090 56,004 71,105 61,166 62,136 -
-
Net Worth 21,894,014 98,954 89,882 69,415 80,587 66,658 62,097 124.37%
Dividend
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 21,894,014 98,954 89,882 69,415 80,587 66,658 62,097 124.37%
NOSH 1,876,093 758,270 545,736 406,892 511,666 415,833 416,481 23.04%
Ratio Analysis
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 0.00% 14.65% 8.27% 10.96% 1.67% 7.40% -13.10% -
ROE 0.00% 14.18% 8.19% 11.49% 1.50% 6.74% -10.81% -
Per Share
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 0.00 13.46 14.60 15.46 14.13 15.89 13.19 -
EPS 0.00 1.85 1.27 1.89 0.26 1.08 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.67 0.1305 0.1647 0.1706 0.1575 0.1603 0.1491 82.35%
Adjusted Per Share Value based on latest NOSH - 380,243
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 0.00 12.04 9.40 7.42 8.53 7.79 6.48 -
EPS 0.00 1.65 0.87 0.94 0.14 0.53 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.8237 0.1167 0.106 0.0819 0.0951 0.0786 0.0732 124.39%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.05 0.12 0.085 0.10 0.05 0.05 0.04 -
P/RPS 0.00 0.89 0.58 0.65 0.35 0.31 0.30 -
P/EPS 0.00 6.49 6.30 5.10 21.21 4.63 -2.48 -
EY 0.00 15.42 15.86 19.61 4.71 21.60 -40.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.52 0.59 0.32 0.31 0.27 -
Price Multiplier on Announcement Date
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 -
Price 0.045 0.11 0.085 0.09 0.05 0.05 0.05 -
P/RPS 0.00 0.82 0.58 0.58 0.35 0.31 0.38 -
P/EPS 0.00 5.95 6.30 4.59 21.21 4.63 -3.10 -
EY 0.00 16.82 15.86 21.79 4.71 21.60 -32.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.52 0.53 0.32 0.31 0.34 -

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