[NEXGRAM] QoQ Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
01-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -34.57%
YoY- -61.3%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 79,677 70,890 68,332 66,428 62,901 63,178 58,710 22.60%
PBT 6,593 6,221 5,584 5,580 6,897 7,658 7,274 -6.34%
Tax -6 32 46 -360 0 -133 -20 -55.21%
NP 6,587 6,253 5,630 5,220 6,897 7,525 7,254 -6.23%
-
NP to SH 7,358 6,210 5,424 5,220 7,978 7,525 7,254 0.95%
-
Tax Rate 0.09% -0.51% -0.82% 6.45% 0.00% 1.74% 0.27% -
Total Cost 73,090 64,637 62,702 61,208 56,004 55,653 51,456 26.38%
-
Net Worth 89,882 100,294 77,177 104,897 69,415 71,877 73,014 14.87%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 89,882 100,294 77,177 104,897 69,415 71,877 73,014 14.87%
NOSH 545,736 589,620 459,661 621,428 406,892 414,999 431,785 16.91%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 8.27% 8.82% 8.24% 7.86% 10.96% 11.91% 12.36% -
ROE 8.19% 6.19% 7.03% 4.98% 11.49% 10.47% 9.93% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.60 12.02 14.87 10.69 15.46 15.22 13.60 4.84%
EPS 1.27 1.05 1.18 0.84 1.89 1.81 1.68 -17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1701 0.1679 0.1688 0.1706 0.1732 0.1691 -1.74%
Adjusted Per Share Value based on latest NOSH - 621,428
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 8.96 7.98 7.69 7.47 7.08 7.11 6.61 22.50%
EPS 0.83 0.70 0.61 0.59 0.90 0.85 0.82 0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.1128 0.0868 0.118 0.0781 0.0809 0.0821 14.90%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.085 0.095 0.12 0.10 0.10 0.10 0.05 -
P/RPS 0.58 0.79 0.81 0.94 0.65 0.66 0.37 34.98%
P/EPS 6.30 9.02 10.17 11.90 5.10 5.51 2.98 64.79%
EY 15.86 11.09 9.83 8.40 19.61 18.13 33.60 -39.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.71 0.59 0.59 0.58 0.30 44.34%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 28/12/11 -
Price 0.085 0.085 0.10 0.09 0.09 0.10 0.06 -
P/RPS 0.58 0.71 0.67 0.84 0.58 0.66 0.44 20.24%
P/EPS 6.30 8.07 8.47 10.71 4.59 5.51 3.57 46.08%
EY 15.86 12.39 11.80 9.33 21.79 18.13 28.00 -31.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.60 0.53 0.53 0.58 0.35 30.23%

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