[NEXGRAM] YoY Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -154.0%
YoY- -709.93%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 29,355 35,495 33,964 28,628 35,665 50,544 32,007 -1.43%
PBT 3,637 640 589 -4,443 1,065 10,308 8,071 -12.43%
Tax -10 -17 -1 -194 -140 -94 -68 -27.33%
NP 3,627 623 588 -4,637 925 10,214 8,003 -12.35%
-
NP to SH 3,627 268 250 -4,605 755 9,953 8,003 -12.35%
-
Tax Rate 0.27% 2.66% 0.17% - 13.15% 0.91% 0.84% -
Total Cost 25,728 34,872 33,376 33,265 34,740 40,330 24,004 1.16%
-
Net Worth 73,014 71,645 62,624 63,017 76,334 66,251 37,661 11.65%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - 4,707 -
Div Payout % - - - - - - 58.82% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 73,014 71,645 62,624 63,017 76,334 66,251 37,661 11.65%
NOSH 431,785 446,666 416,666 414,864 397,368 255,205 235,382 10.63%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 12.36% 1.76% 1.73% -16.20% 2.59% 20.21% 25.00% -
ROE 4.97% 0.37% 0.40% -7.31% 0.99% 15.02% 21.25% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 6.80 7.95 8.15 6.90 8.98 19.81 13.60 -10.90%
EPS 0.84 0.06 0.06 -1.11 0.19 3.90 3.40 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.1691 0.1604 0.1503 0.1519 0.1921 0.2596 0.16 0.92%
Adjusted Per Share Value based on latest NOSH - 416,716
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 3.44 4.16 3.98 3.35 4.18 5.92 3.75 -1.42%
EPS 0.42 0.03 0.03 -0.54 0.09 1.17 0.94 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.0855 0.0839 0.0734 0.0738 0.0894 0.0776 0.0441 11.66%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.05 0.05 0.05 0.03 0.15 0.58 0.37 -
P/RPS 0.74 0.63 0.61 0.43 1.67 2.93 2.72 -19.49%
P/EPS 5.95 83.33 83.33 -2.70 78.95 14.87 10.88 -9.56%
EY 16.80 1.20 1.20 -37.00 1.27 6.72 9.19 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 0.30 0.31 0.33 0.20 0.78 2.23 2.31 -28.82%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 21/12/06 28/12/05 -
Price 0.06 0.04 0.05 0.03 0.10 0.59 0.47 -
P/RPS 0.88 0.50 0.61 0.43 1.11 2.98 3.46 -20.39%
P/EPS 7.14 66.67 83.33 -2.70 52.63 15.13 13.82 -10.41%
EY 14.00 1.50 1.20 -37.00 1.90 6.61 7.23 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.35 0.25 0.33 0.20 0.52 2.27 2.94 -29.85%

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