[NEXGRAM] YoY TTM Result on 31-Oct-2010 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 7.63%
YoY- 564.58%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 97,575 67,710 66,172 67,616 60,274 58,108 85,431 2.23%
PBT 6,675 6,051 4,942 4,892 -2,147 -11,172 6,616 0.14%
Tax -29 35 -9 -18 174 -488 -219 -28.58%
NP 6,646 6,086 4,933 4,874 -1,973 -11,660 6,397 0.63%
-
NP to SH 7,544 6,311 5,012 5,194 -1,118 -13,992 7,675 -0.28%
-
Tax Rate 0.43% -0.58% 0.18% 0.37% - - 3.31% -
Total Cost 90,929 61,624 61,239 62,742 62,247 69,768 79,034 2.36%
-
Net Worth 128,305 78,046 53,900 66,566 54,859 63,299 69,636 10.71%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 128,305 78,046 53,900 66,566 54,859 63,299 69,636 10.71%
NOSH 654,285 464,838 318,750 415,000 365,000 416,716 362,500 10.33%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.81% 8.99% 7.45% 7.21% -3.27% -20.07% 7.49% -
ROE 5.88% 8.09% 9.30% 7.80% -2.04% -22.10% 11.02% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 14.91 14.57 20.76 16.29 16.51 13.94 23.57 -7.34%
EPS 1.15 1.36 1.57 1.25 -0.31 -3.36 2.12 -9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.1679 0.1691 0.1604 0.1503 0.1519 0.1921 0.34%
Adjusted Per Share Value based on latest NOSH - 415,000
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 11.51 7.99 7.80 7.98 7.11 6.85 10.08 2.23%
EPS 0.89 0.74 0.59 0.61 -0.13 -1.65 0.91 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1513 0.0921 0.0636 0.0785 0.0647 0.0747 0.0821 10.71%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.09 0.12 0.05 0.05 0.05 0.03 0.15 -
P/RPS 0.60 0.82 0.24 0.31 0.30 0.22 0.64 -1.06%
P/EPS 7.81 8.84 3.18 3.99 -16.32 -0.89 7.08 1.64%
EY 12.81 11.31 31.45 25.03 -6.13 -111.92 14.11 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.30 0.31 0.33 0.20 0.78 -8.41%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 18/12/07 -
Price 0.075 0.10 0.06 0.04 0.05 0.03 0.10 -
P/RPS 0.50 0.69 0.29 0.25 0.30 0.22 0.42 2.94%
P/EPS 6.50 7.37 3.82 3.20 -16.32 -0.89 4.72 5.47%
EY 15.37 13.58 26.21 31.29 -6.13 -111.92 21.17 -5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 0.35 0.25 0.33 0.20 0.52 -5.08%

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