[NEXGRAM] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 15.11%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 100,310 105,014 101,088 93,804 67,381 66,132 64,014 35.02%
PBT 15,859 21,389 20,616 19,496 16,873 16,546 16,142 -1.17%
Tax -172 -188 -188 -160 -58 -114 -136 16.99%
NP 15,687 21,201 20,428 19,336 16,815 16,432 16,006 -1.33%
-
NP to SH 16,872 21,806 19,906 19,356 16,815 16,432 16,006 3.58%
-
Tax Rate 1.08% 0.88% 0.91% 0.82% 0.34% 0.69% 0.84% -
Total Cost 84,623 83,813 80,660 74,468 50,566 49,700 48,008 46.07%
-
Net Worth 73,210 73,883 66,251 55,270 48,739 43,496 37,661 55.94%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - 9,415 -
Div Payout % - - - - - - 58.82% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 73,210 73,883 66,251 55,270 48,739 43,496 37,661 55.94%
NOSH 263,062 259,603 255,205 252,031 243,695 241,647 235,382 7.71%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.64% 20.19% 20.21% 20.61% 24.96% 24.85% 25.00% -
ROE 23.05% 29.52% 30.05% 35.02% 34.50% 37.78% 42.50% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 38.13 40.45 39.61 37.22 27.65 27.37 27.20 25.33%
EPS 6.45 8.40 7.80 7.68 6.90 6.80 6.80 -3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.2783 0.2846 0.2596 0.2193 0.20 0.18 0.16 44.77%
Adjusted Per Share Value based on latest NOSH - 252,031
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 11.29 11.82 11.37 10.55 7.58 7.44 7.20 35.08%
EPS 1.90 2.45 2.24 2.18 1.89 1.85 1.80 3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
NAPS 0.0824 0.0831 0.0745 0.0622 0.0548 0.0489 0.0424 55.92%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.54 0.58 0.58 0.50 0.64 0.40 0.37 -
P/RPS 1.42 1.43 1.46 1.34 2.31 1.46 1.36 2.92%
P/EPS 8.42 6.90 7.44 6.51 9.28 5.88 5.44 33.91%
EY 11.88 14.48 13.45 15.36 10.78 17.00 18.38 -25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.81 -
P/NAPS 1.94 2.04 2.23 2.28 3.20 2.22 2.31 -11.01%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 30/03/06 28/12/05 -
Price 0.25 0.53 0.59 0.56 0.52 0.48 0.47 -
P/RPS 0.66 1.31 1.49 1.50 1.88 1.75 1.73 -47.49%
P/EPS 3.90 6.31 7.56 7.29 7.54 7.06 6.91 -31.77%
EY 25.65 15.85 13.22 13.71 13.27 14.17 14.47 46.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.51 -
P/NAPS 0.90 1.86 2.27 2.55 2.60 2.67 2.94 -54.67%

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