[NEXGRAM] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 2313.7%
YoY- 209.99%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 19,003 18,029 19,749 16,244 11,541 15,636 28,217 -6.37%
PBT 1,874 2,107 135 3,210 -4,141 1,114 5,734 -16.99%
Tax 0 -90 -2 -6 113 -317 -48 -
NP 1,874 2,017 133 3,204 -4,028 797 5,686 -16.87%
-
NP to SH 1,946 2,017 304 3,524 -3,204 -1,913 6,402 -17.98%
-
Tax Rate 0.00% 4.27% 1.48% 0.19% - 28.46% 0.84% -
Total Cost 17,129 16,012 19,616 13,040 15,569 14,839 22,531 -4.46%
-
Net Worth 82,753 67,181 67,922 65,836 61,250 75,502 72,880 2.13%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 82,753 67,181 67,922 65,836 61,250 75,502 72,880 2.13%
NOSH 486,499 387,884 434,285 414,588 416,103 407,021 256,080 11.27%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 9.86% 11.19% 0.67% 19.72% -34.90% 5.10% 20.15% -
ROE 2.35% 3.00% 0.45% 5.35% -5.23% -2.53% 8.78% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 3.91 4.65 4.55 3.92 2.77 3.84 11.02 -15.84%
EPS 0.40 0.52 0.07 0.85 -0.77 -0.47 2.50 -26.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1732 0.1564 0.1588 0.1472 0.1855 0.2846 -8.21%
Adjusted Per Share Value based on latest NOSH - 414,588
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 2.24 2.13 2.33 1.92 1.36 1.84 3.33 -6.38%
EPS 0.23 0.24 0.04 0.42 -0.38 -0.23 0.76 -18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0792 0.0801 0.0777 0.0722 0.0891 0.086 2.12%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.095 0.10 0.05 0.05 0.04 0.09 0.58 -
P/RPS 2.43 2.15 1.10 1.28 1.44 2.34 5.26 -12.06%
P/EPS 23.75 19.23 71.43 5.88 -5.19 -19.15 23.20 0.39%
EY 4.21 5.20 1.40 17.00 -19.25 -5.22 4.31 -0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.32 0.31 0.27 0.49 2.04 -19.36%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 28/03/08 28/03/07 -
Price 0.085 0.10 0.05 0.05 0.03 0.08 0.53 -
P/RPS 2.18 2.15 1.10 1.28 1.08 2.08 4.81 -12.34%
P/EPS 21.25 19.23 71.43 5.88 -3.90 -17.02 21.20 0.03%
EY 4.71 5.20 1.40 17.00 -25.67 -5.88 4.72 -0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.32 0.31 0.20 0.43 1.86 -19.64%

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