[NEXGRAM] YoY TTM Result on 30-Apr-2009 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 60.91%
YoY- 30.78%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 62,900 72,311 66,086 54,937 65,146 100,310 67,382 -1.13%
PBT 6,897 1,945 4,841 -7,179 -5,664 15,859 16,873 -13.84%
Tax 1 -16 -2 -19 -434 -173 -58 -
NP 6,898 1,929 4,839 -7,198 -6,098 15,686 16,815 -13.78%
-
NP to SH 7,305 1,929 4,822 -5,974 -8,631 16,872 16,816 -12.96%
-
Tax Rate -0.01% 0.82% 0.04% - - 1.09% 0.34% -
Total Cost 56,002 70,382 61,247 62,135 71,244 84,624 50,567 1.71%
-
Net Worth 64,869 74,339 67,608 60,901 66,312 66,551 49,900 4.46%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 64,869 74,339 67,608 60,901 66,312 66,551 49,900 4.46%
NOSH 380,243 471,999 421,764 408,461 407,075 239,999 249,500 7.26%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 10.97% 2.67% 7.32% -13.10% -9.36% 15.64% 24.95% -
ROE 11.26% 2.59% 7.13% -9.81% -13.02% 25.35% 33.70% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 16.54 15.32 15.67 13.45 16.00 41.80 27.01 -7.84%
EPS 1.92 0.41 1.14 -1.46 -2.12 7.03 6.74 -18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1706 0.1575 0.1603 0.1491 0.1629 0.2773 0.20 -2.61%
Adjusted Per Share Value based on latest NOSH - 408,461
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 7.08 8.14 7.44 6.18 7.33 11.29 7.58 -1.12%
EPS 0.82 0.22 0.54 -0.67 -0.97 1.90 1.89 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0836 0.0761 0.0685 0.0746 0.0749 0.0561 4.48%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.10 0.05 0.05 0.04 0.07 0.54 0.64 -
P/RPS 0.60 0.33 0.32 0.30 0.44 1.29 2.37 -20.44%
P/EPS 5.21 12.23 4.37 -2.73 -3.30 7.68 9.50 -9.51%
EY 19.21 8.17 22.87 -36.56 -30.29 13.02 10.53 10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.32 0.31 0.27 0.43 1.95 3.20 -24.53%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 29/06/10 29/06/09 30/06/08 29/06/07 29/06/06 -
Price 0.09 0.05 0.05 0.05 0.05 0.25 0.52 -
P/RPS 0.54 0.33 0.32 0.37 0.31 0.60 1.93 -19.11%
P/EPS 4.68 12.23 4.37 -3.42 -2.36 3.56 7.72 -7.99%
EY 21.35 8.17 22.87 -29.25 -42.40 28.12 12.96 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.32 0.31 0.34 0.31 0.90 2.60 -23.26%

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