[NEXGRAM] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 71.76%
YoY- -17.47%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 96,597 115,995 79,896 53,168 47,384 55,243 50,208 11.03%
PBT 24,029 7,944 5,076 4,666 5,744 775 3,799 34.33%
Tax -165 -3 -6 24 -100 -19 -7 65.80%
NP 23,864 7,941 5,070 4,690 5,644 756 3,792 34.22%
-
NP to SH 23,725 4,898 5,090 4,658 5,644 572 3,775 34.19%
-
Tax Rate 0.69% 0.04% 0.12% -0.51% 1.74% 2.45% 0.18% -
Total Cost 72,733 108,054 74,826 48,478 41,740 54,487 46,416 7.45%
-
Net Worth 229,590 195,775 184,737 100,294 71,877 63,900 65,875 22.11%
Dividend
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 229,590 195,775 184,737 100,294 71,877 63,900 65,875 22.11%
NOSH 1,868,110 1,440,588 748,529 589,620 414,999 408,571 414,835 27.22%
Ratio Analysis
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 24.70% 6.85% 6.35% 8.82% 11.91% 1.37% 7.55% -
ROE 10.33% 2.50% 2.76% 4.64% 7.85% 0.90% 5.73% -
Per Share
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 5.17 8.05 10.67 9.02 11.42 13.52 12.10 -12.72%
EPS 1.27 0.34 0.68 0.79 1.36 0.14 0.91 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1229 0.1359 0.2468 0.1701 0.1732 0.1564 0.1588 -4.01%
Adjusted Per Share Value based on latest NOSH - 486,499
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 11.39 13.68 9.42 6.27 5.59 6.52 5.92 11.03%
EPS 2.80 0.58 0.60 0.55 0.67 0.07 0.45 33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2708 0.2309 0.2179 0.1183 0.0848 0.0754 0.0777 22.11%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.055 0.075 0.08 0.095 0.10 0.05 0.05 -
P/RPS 1.06 0.93 0.75 1.05 0.88 0.37 0.41 16.41%
P/EPS 4.33 22.06 11.76 12.03 7.35 35.71 5.49 -3.72%
EY 23.09 4.53 8.50 8.32 13.60 2.80 18.20 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.32 0.56 0.58 0.32 0.31 6.14%
Price Multiplier on Announcement Date
30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 -
Price 0.055 0.115 0.13 0.085 0.10 0.05 0.05 -
P/RPS 1.06 1.43 1.22 0.94 0.88 0.37 0.41 16.41%
P/EPS 4.33 33.82 19.12 10.76 7.35 35.71 5.49 -3.72%
EY 23.09 2.96 5.23 9.29 13.60 2.80 18.20 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.85 0.53 0.50 0.58 0.32 0.31 6.14%

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