[NEXGRAM] YoY Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 79.0%
YoY- -396.73%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 14,483 15,752 14,002 14,765 17,797 23,451 15,243 -0.84%
PBT 3,372 140 290 -1,816 496 4,874 3,843 -2.15%
Tax 0 -31 -6 3,826 -202 -40 -39 -
NP 3,372 109 284 2,010 294 4,834 3,804 -1.98%
-
NP to SH 3,372 101 105 -1,813 611 4,839 3,804 -1.98%
-
Tax Rate 0.00% 22.14% 2.07% - 40.73% 0.82% 1.01% -
Total Cost 11,111 15,643 13,718 12,755 17,503 18,617 11,439 -0.48%
-
Net Worth 74,494 80,194 52,745 66,668 73,740 55,270 17,118 27.76%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 74,494 80,194 52,745 66,668 73,740 55,270 17,118 27.76%
NOSH 443,684 505,000 350,000 412,045 381,875 252,031 95,100 29.25%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 23.28% 0.69% 2.03% 13.61% 1.65% 20.61% 24.96% -
ROE 4.53% 0.13% 0.20% -2.72% 0.83% 8.76% 22.22% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 3.26 3.12 4.00 3.58 4.66 9.30 16.03 -23.30%
EPS 0.76 0.02 0.03 -0.44 0.16 1.92 4.00 -24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1588 0.1507 0.1618 0.1931 0.2193 0.18 -1.15%
Adjusted Per Share Value based on latest NOSH - 412,045
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 1.63 1.77 1.58 1.66 2.00 2.64 1.71 -0.79%
EPS 0.38 0.01 0.01 -0.20 0.07 0.54 0.43 -2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0838 0.0902 0.0593 0.075 0.083 0.0622 0.0193 27.71%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 - -
Price 0.05 0.05 0.05 0.05 0.21 0.50 0.00 -
P/RPS 1.53 1.60 1.25 1.40 4.51 5.37 0.00 -
P/EPS 6.58 250.00 166.67 -11.36 131.25 26.04 0.00 -
EY 15.20 0.40 0.60 -8.80 0.76 3.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.33 0.31 1.09 2.28 0.00 -
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 27/09/11 28/09/10 29/09/09 26/09/08 26/09/07 26/09/06 24/08/05 -
Price 0.04 0.05 0.05 0.04 0.15 0.56 0.00 -
P/RPS 1.23 1.60 1.25 1.12 3.22 6.02 0.00 -
P/EPS 5.26 250.00 166.67 -9.09 93.75 29.17 0.00 -
EY 19.00 0.40 0.60 -11.00 1.07 3.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.33 0.25 0.78 2.55 0.00 -

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