[NEXGRAM] QoQ 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- 3.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 28,217 27,093 23,451 17,782 17,592 16,765 15,243 50.59%
PBT 5,734 5,434 4,874 4,463 4,339 4,228 3,843 30.47%
Tax -48 -54 -40 28 -18 -30 -39 14.80%
NP 5,686 5,380 4,834 4,491 4,321 4,198 3,804 30.63%
-
NP to SH 6,402 5,114 4,839 4,491 4,321 4,198 3,804 41.35%
-
Tax Rate 0.84% 0.99% 0.82% -0.63% 0.41% 0.71% 1.01% -
Total Cost 22,531 21,713 18,617 13,291 13,271 12,567 11,439 56.93%
-
Net Worth 72,880 66,379 55,270 49,900 45,751 39,510 17,118 161.99%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - 4,938 - -
Div Payout % - - - - - 117.65% - -
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 72,880 66,379 55,270 49,900 45,751 39,510 17,118 161.99%
NOSH 256,080 255,700 252,031 249,500 254,176 246,941 95,100 93.20%
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 20.15% 19.86% 20.61% 25.26% 24.56% 25.04% 24.96% -
ROE 8.78% 7.70% 8.76% 9.00% 9.44% 10.63% 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 11.02 10.60 9.30 7.13 6.92 6.79 16.03 -22.05%
EPS 2.50 2.00 1.92 1.80 1.70 1.70 4.00 -26.83%
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 3.17 3.05 2.64 2.00 1.98 1.89 1.71 50.73%
EPS 0.72 0.58 0.54 0.51 0.49 0.47 0.43 40.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
NAPS 0.082 0.0747 0.0622 0.0561 0.0515 0.0445 0.0193 161.63%
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 5.26 5.47 5.37 8.98 5.78 5.45 0.00 -
P/EPS 23.20 29.00 26.04 35.56 23.53 21.76 0.00 -
EY 4.31 3.45 3.84 2.81 4.25 4.59 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 4.81 5.57 6.02 7.30 6.94 6.92 0.00 -
P/EPS 21.20 29.50 29.17 28.89 28.24 27.65 0.00 -
EY 4.72 3.39 3.43 3.46 3.54 3.62 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