[NEXGRAM] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 2.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 105,014 101,088 93,804 67,381 66,132 64,014 60,972 43.54%
PBT 21,389 20,616 19,496 16,873 16,546 16,142 15,372 24.56%
Tax -188 -188 -160 -58 -114 -136 -156 13.20%
NP 21,201 20,428 19,336 16,815 16,432 16,006 15,216 24.67%
-
NP to SH 21,806 19,906 19,356 16,815 16,432 16,006 15,216 27.02%
-
Tax Rate 0.88% 0.91% 0.82% 0.34% 0.69% 0.84% 1.01% -
Total Cost 83,813 80,660 74,468 50,566 49,700 48,008 45,756 49.54%
-
Net Worth 73,883 66,251 55,270 48,739 43,496 37,661 17,118 164.38%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - 9,415 - -
Div Payout % - - - - - 58.82% - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 73,883 66,251 55,270 48,739 43,496 37,661 17,118 164.38%
NOSH 259,603 255,205 252,031 243,695 241,647 235,382 95,100 94.96%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 20.19% 20.21% 20.61% 24.96% 24.85% 25.00% 24.96% -
ROE 29.52% 30.05% 35.02% 34.50% 37.78% 42.50% 88.89% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 40.45 39.61 37.22 27.65 27.37 27.20 64.11 -26.37%
EPS 8.40 7.80 7.68 6.90 6.80 6.80 16.00 -34.84%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.2846 0.2596 0.2193 0.20 0.18 0.16 0.18 35.60%
Adjusted Per Share Value based on latest NOSH - 249,500
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 11.82 11.37 10.55 7.58 7.44 7.20 6.86 43.58%
EPS 2.45 2.24 2.18 1.89 1.85 1.80 1.71 27.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
NAPS 0.0831 0.0745 0.0622 0.0548 0.0489 0.0424 0.0193 163.96%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 - -
Price 0.58 0.58 0.50 0.64 0.40 0.37 0.00 -
P/RPS 1.43 1.46 1.34 2.31 1.46 1.36 0.00 -
P/EPS 6.90 7.44 6.51 9.28 5.88 5.44 0.00 -
EY 14.48 13.45 15.36 10.78 17.00 18.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 10.81 0.00 -
P/NAPS 2.04 2.23 2.28 3.20 2.22 2.31 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 21/12/06 26/09/06 29/06/06 30/03/06 28/12/05 24/08/05 -
Price 0.53 0.59 0.56 0.52 0.48 0.47 0.00 -
P/RPS 1.31 1.49 1.50 1.88 1.75 1.73 0.00 -
P/EPS 6.31 7.56 7.29 7.54 7.06 6.91 0.00 -
EY 15.85 13.22 13.71 13.27 14.17 14.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 8.51 0.00 -
P/NAPS 1.86 2.27 2.55 2.60 2.67 2.94 0.00 -

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