[NEXGRAM] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 138.1%
YoY- 105.43%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 34,166 29,355 35,495 33,964 28,628 35,665 50,544 -6.31%
PBT 2,792 3,637 640 589 -4,443 1,065 10,308 -19.54%
Tax 23 -10 -17 -1 -194 -140 -94 -
NP 2,815 3,627 623 588 -4,637 925 10,214 -19.31%
-
NP to SH 2,712 3,627 268 250 -4,605 755 9,953 -19.46%
-
Tax Rate -0.82% 0.27% 2.66% 0.17% - 13.15% 0.91% -
Total Cost 31,351 25,728 34,872 33,376 33,265 34,740 40,330 -4.10%
-
Net Worth 77,177 73,014 71,645 62,624 63,017 76,334 66,251 2.57%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 77,177 73,014 71,645 62,624 63,017 76,334 66,251 2.57%
NOSH 459,661 431,785 446,666 416,666 414,864 397,368 255,205 10.29%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.24% 12.36% 1.76% 1.73% -16.20% 2.59% 20.21% -
ROE 3.51% 4.97% 0.37% 0.40% -7.31% 0.99% 15.02% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 7.43 6.80 7.95 8.15 6.90 8.98 19.81 -15.06%
EPS 0.59 0.84 0.06 0.06 -1.11 0.19 3.90 -26.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1691 0.1604 0.1503 0.1519 0.1921 0.2596 -6.99%
Adjusted Per Share Value based on latest NOSH - 365,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.84 3.30 3.99 3.82 3.22 4.01 5.69 -6.33%
EPS 0.31 0.41 0.03 0.03 -0.52 0.08 1.12 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0821 0.0806 0.0705 0.0709 0.0859 0.0745 2.57%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.12 0.05 0.05 0.05 0.03 0.15 0.58 -
P/RPS 1.61 0.74 0.63 0.61 0.43 1.67 2.93 -9.48%
P/EPS 20.34 5.95 83.33 83.33 -2.70 78.95 14.87 5.35%
EY 4.92 16.80 1.20 1.20 -37.00 1.27 6.72 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.30 0.31 0.33 0.20 0.78 2.23 -17.35%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 21/12/06 -
Price 0.10 0.06 0.04 0.05 0.03 0.10 0.59 -
P/RPS 1.35 0.88 0.50 0.61 0.43 1.11 2.98 -12.35%
P/EPS 16.95 7.14 66.67 83.33 -2.70 52.63 15.13 1.90%
EY 5.90 14.00 1.50 1.20 -37.00 1.90 6.61 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.35 0.25 0.33 0.20 0.52 2.27 -19.87%

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