[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 5.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 93,804 67,381 66,132 64,014 60,972 0 0 -
PBT 19,496 16,873 16,546 16,142 15,372 0 0 -
Tax -160 -58 -114 -136 -156 0 0 -
NP 19,336 16,815 16,432 16,006 15,216 0 0 -
-
NP to SH 19,356 16,815 16,432 16,006 15,216 0 0 -
-
Tax Rate 0.82% 0.34% 0.69% 0.84% 1.01% - - -
Total Cost 74,468 50,566 49,700 48,008 45,756 0 0 -
-
Net Worth 55,270 48,739 43,496 37,661 17,118 0 0 -
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - 9,415 - - - -
Div Payout % - - - 58.82% - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 55,270 48,739 43,496 37,661 17,118 0 0 -
NOSH 252,031 243,695 241,647 235,382 95,100 0 0 -
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 20.61% 24.96% 24.85% 25.00% 24.96% 0.00% 0.00% -
ROE 35.02% 34.50% 37.78% 42.50% 88.89% 0.00% 0.00% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 37.22 27.65 27.37 27.20 64.11 0.00 0.00 -
EPS 7.68 6.90 6.80 6.80 16.00 0.00 0.00 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.2193 0.20 0.18 0.16 0.18 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 246,941
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 10.55 7.58 7.44 7.20 6.86 0.00 0.00 -
EPS 2.18 1.89 1.85 1.80 1.71 0.00 0.00 -
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.0622 0.0548 0.0489 0.0424 0.0193 0.17 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 - - - -
Price 0.50 0.64 0.40 0.37 0.00 0.00 0.00 -
P/RPS 1.34 2.31 1.46 1.36 0.00 0.00 0.00 -
P/EPS 6.51 9.28 5.88 5.44 0.00 0.00 0.00 -
EY 15.36 10.78 17.00 18.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 10.81 0.00 0.00 0.00 -
P/NAPS 2.28 3.20 2.22 2.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 29/06/06 30/03/06 28/12/05 24/08/05 - - -
Price 0.56 0.52 0.48 0.47 0.00 0.00 0.00 -
P/RPS 1.50 1.88 1.75 1.73 0.00 0.00 0.00 -
P/EPS 7.29 7.54 7.06 6.91 0.00 0.00 0.00 -
EY 13.71 13.27 14.17 14.47 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 8.51 0.00 0.00 0.00 -
P/NAPS 2.55 2.60 2.67 2.94 0.00 0.00 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