[NEXGRAM] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
24-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 21.27%
YoY- 25.92%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 142,945 99,213 97,575 67,710 66,172 67,616 60,274 15.47%
PBT 14,705 15,841 6,675 6,051 4,942 4,892 -2,147 -
Tax -5,124 -1,292 -29 35 -9 -18 174 -
NP 9,581 14,549 6,646 6,086 4,933 4,874 -1,973 -
-
NP to SH 8,844 12,865 7,544 6,311 5,012 5,194 -1,118 -
-
Tax Rate 34.85% 8.16% 0.43% -0.58% 0.18% 0.37% - -
Total Cost 133,364 84,664 90,929 61,624 61,239 62,742 62,247 13.53%
-
Net Worth 253,435 0 128,305 78,046 53,900 66,566 54,859 29.03%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 253,435 0 128,305 78,046 53,900 66,566 54,859 29.03%
NOSH 1,856,666 1,658,888 654,285 464,838 318,750 415,000 365,000 31.12%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 6.70% 14.66% 6.81% 8.99% 7.45% 7.21% -3.27% -
ROE 3.49% 0.00% 5.88% 8.09% 9.30% 7.80% -2.04% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 7.70 5.98 14.91 14.57 20.76 16.29 16.51 -11.93%
EPS 0.48 0.78 1.15 1.36 1.57 1.25 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.00 0.1961 0.1679 0.1691 0.1604 0.1503 -1.59%
Adjusted Per Share Value based on latest NOSH - 464,838
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 16.08 11.16 10.98 7.62 7.44 7.61 6.78 15.47%
EPS 1.00 1.45 0.85 0.71 0.56 0.58 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2851 0.00 0.1444 0.0878 0.0606 0.0749 0.0617 29.04%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.075 0.115 0.09 0.12 0.05 0.05 0.05 -
P/RPS 0.97 1.92 0.60 0.82 0.24 0.31 0.30 21.59%
P/EPS 15.75 14.83 7.81 8.84 3.18 3.99 -16.32 -
EY 6.35 6.74 12.81 11.31 31.45 25.03 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.46 0.71 0.30 0.31 0.33 8.88%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 -
Price 0.095 0.07 0.075 0.10 0.06 0.04 0.05 -
P/RPS 1.23 1.17 0.50 0.69 0.29 0.25 0.30 26.49%
P/EPS 19.94 9.03 6.50 7.37 3.82 3.20 -16.32 -
EY 5.01 11.08 15.37 13.58 26.21 31.29 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.38 0.60 0.35 0.25 0.33 13.34%

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