[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -69.58%
YoY- -574.35%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 33,964 14,002 54,938 40,169 28,628 14,765 65,146 -35.14%
PBT 589 290 -7,179 -8,585 -4,443 -1,816 -5,664 -
Tax -1 -6 -19 -80 -194 3,826 -434 -98.23%
NP 588 284 -7,198 -8,665 -4,637 2,010 -6,098 -
-
NP to SH 250 105 -6,711 -7,809 -4,605 -1,813 -8,632 -
-
Tax Rate 0.17% 2.07% - - - - - -
Total Cost 33,376 13,718 62,136 48,834 33,265 12,755 71,244 -39.59%
-
Net Worth 62,624 52,745 62,097 61,142 63,017 66,668 66,788 -4.18%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 62,624 52,745 62,097 61,142 63,017 66,668 66,788 -4.18%
NOSH 416,666 350,000 416,481 415,372 414,864 412,045 406,255 1.69%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 1.73% 2.03% -13.10% -21.57% -16.20% 13.61% -9.36% -
ROE 0.40% 0.20% -10.81% -12.77% -7.31% -2.72% -12.92% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 8.15 4.00 13.19 9.67 6.90 3.58 16.04 -36.24%
EPS 0.06 0.03 -1.61 -1.88 -1.11 -0.44 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1503 0.1507 0.1491 0.1472 0.1519 0.1618 0.1644 -5.78%
Adjusted Per Share Value based on latest NOSH - 416,103
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 3.82 1.58 6.18 4.52 3.22 1.66 7.33 -35.16%
EPS 0.03 0.01 -0.76 -0.88 -0.52 -0.20 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 0.0593 0.0699 0.0688 0.0709 0.075 0.0751 -4.11%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.05 0.05 0.04 0.04 0.03 0.05 0.07 -
P/RPS 0.61 1.25 0.30 0.41 0.43 1.40 0.44 24.25%
P/EPS 83.33 166.67 -2.48 -2.13 -2.70 -11.36 -3.29 -
EY 1.20 0.60 -40.28 -47.00 -37.00 -8.80 -30.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.27 0.27 0.20 0.31 0.43 -16.13%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 29/09/09 29/06/09 31/03/09 31/12/08 26/09/08 30/06/08 -
Price 0.05 0.05 0.05 0.03 0.03 0.04 0.05 -
P/RPS 0.61 1.25 0.38 0.31 0.43 1.12 0.31 56.83%
P/EPS 83.33 166.67 -3.10 -1.60 -2.70 -9.09 -2.35 -
EY 1.20 0.60 -32.23 -62.67 -37.00 -11.00 -42.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.20 0.20 0.25 0.30 6.54%

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