[NEXGRAM] QoQ Cumulative 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- 36.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 78,761 50,544 23,451 67,381 49,599 32,007 15,243 197.98%
PBT 16,042 10,308 4,874 16,873 12,410 8,071 3,843 158.58%
Tax -141 -94 -40 -58 -86 -68 -39 135.00%
NP 15,901 10,214 4,834 16,815 12,324 8,003 3,804 158.81%
-
NP to SH 16,355 9,953 4,839 16,815 12,324 8,003 3,804 163.70%
-
Tax Rate 0.88% 0.91% 0.82% 0.34% 0.69% 0.84% 1.01% -
Total Cost 62,860 40,330 18,617 50,566 37,275 24,004 11,439 210.43%
-
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 - - - - - 4,707 - -
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 22.14% 15.02% 8.76% 34.50% 28.33% 21.25% 22.22% -
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 30.34 19.81 9.30 27.65 20.53 13.60 16.03 52.83%
EPS 6.30 3.90 1.92 6.90 5.10 3.40 4.00 35.25%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 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 8.86 5.69 2.64 7.58 5.58 3.60 1.71 198.53%
EPS 1.84 1.12 0.54 1.89 1.39 0.90 0.43 162.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.53 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 1.91 2.93 5.37 2.31 1.95 2.72 0.00 -
P/EPS 9.21 14.87 26.04 9.28 7.84 10.88 0.00 -
EY 10.86 6.72 3.84 10.78 12.75 9.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.41 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 1.75 2.98 6.02 1.88 2.34 3.46 0.00 -
P/EPS 8.41 15.13 29.17 7.54 9.41 13.82 0.00 -
EY 11.89 6.61 3.43 13.27 10.63 7.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.26 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