[NEXGRAM] YoY 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- -54.0%
YoY- -2025.52%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 14,872 19,742 19,962 13,862 17,868 27,093 16,765 -1.97%
PBT 265 500 299 -2,627 569 5,434 4,228 -36.96%
Tax -10 14 5 0 62 -54 -30 -16.72%
NP 255 514 304 -2,627 631 5,380 4,198 -37.28%
-
NP to SH 255 166 146 -2,792 145 5,114 4,198 -37.28%
-
Tax Rate 3.77% -2.80% -1.67% - -10.90% 0.99% 0.71% -
Total Cost 14,617 19,228 19,658 16,489 17,237 21,713 12,567 2.54%
-
Net Worth 53,900 66,566 54,859 63,299 69,636 66,379 39,510 5.31%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - 4,938 -
Div Payout % - - - - - - 117.65% -
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 53,900 66,566 54,859 63,299 69,636 66,379 39,510 5.31%
NOSH 318,750 415,000 365,000 416,716 362,500 255,700 246,941 4.34%
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 1.71% 2.60% 1.52% -18.95% 3.53% 19.86% 25.04% -
ROE 0.47% 0.25% 0.27% -4.41% 0.21% 7.70% 10.63% -
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 4.67 4.76 5.47 3.33 4.93 10.60 6.79 -6.04%
EPS 0.08 0.04 0.04 -0.67 0.04 2.00 1.70 -39.89%
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 1.67 2.22 2.25 1.56 2.01 3.05 1.89 -2.04%
EPS 0.03 0.02 0.02 -0.31 0.02 0.58 0.47 -36.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
NAPS 0.0606 0.0749 0.0617 0.0712 0.0783 0.0747 0.0445 5.27%
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 1.07 1.05 0.91 0.90 3.04 5.47 5.45 -23.75%
P/EPS 62.50 125.00 125.00 -4.48 375.00 29.00 21.76 19.21%
EY 1.60 0.80 0.80 -22.33 0.27 3.45 4.59 -16.10%
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 1.29 0.84 0.91 0.90 2.03 5.57 6.92 -24.40%
P/EPS 75.00 100.00 125.00 -4.48 250.00 29.50 27.65 18.08%
EY 1.33 1.00 0.80 -22.33 0.40 3.39 3.62 -15.36%
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