[NEXGRAM] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 35.05%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 27,084 24,979 26,509 19,003 17,558 16,607 15,516 44.82%
PBT 1,450 1,424 1,927 1,874 1,396 1,395 1,153 16.46%
Tax 1 0 -30 0 114 -90 101 -95.35%
NP 1,451 1,424 1,897 1,874 1,510 1,305 1,254 10.18%
-
NP to SH 1,374 1,525 2,699 1,946 1,441 1,305 1,418 -2.07%
-
Tax Rate -0.07% 0.00% 1.56% 0.00% -8.17% 6.45% -8.76% -
Total Cost 25,633 23,555 24,612 17,129 16,048 15,302 14,262 47.66%
-
Net Worth 128,305 75,325 75,445 82,753 78,046 104,897 64,869 57.37%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 128,305 75,325 75,445 82,753 78,046 104,897 64,869 57.37%
NOSH 654,285 462,121 458,076 486,499 464,838 621,428 380,243 43.45%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.36% 5.70% 7.16% 9.86% 8.60% 7.86% 8.08% -
ROE 1.07% 2.02% 3.58% 2.35% 1.85% 1.24% 2.19% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 4.14 5.41 5.79 3.91 3.78 2.67 4.08 0.97%
EPS 0.21 0.33 0.59 0.40 0.31 0.21 0.34 -27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.163 0.1647 0.1701 0.1679 0.1688 0.1706 9.70%
Adjusted Per Share Value based on latest NOSH - 486,499
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 3.05 2.81 2.98 2.14 1.98 1.87 1.75 44.67%
EPS 0.15 0.17 0.30 0.22 0.16 0.15 0.16 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.0847 0.0849 0.0931 0.0878 0.118 0.073 57.38%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.09 0.085 0.085 0.095 0.12 0.10 0.10 -
P/RPS 2.17 1.57 1.47 2.43 3.18 3.74 2.45 -7.75%
P/EPS 42.86 25.76 14.43 23.75 38.71 47.62 26.82 36.57%
EY 2.33 3.88 6.93 4.21 2.58 2.10 3.73 -26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.52 0.56 0.71 0.59 0.59 -15.25%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 -
Price 0.075 0.085 0.085 0.085 0.10 0.09 0.09 -
P/RPS 1.81 1.57 1.47 2.18 2.65 3.37 2.21 -12.43%
P/EPS 35.71 25.76 14.43 21.25 32.26 42.86 24.13 29.77%
EY 2.80 3.88 6.93 4.71 3.10 2.33 4.14 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.52 0.50 0.60 0.53 0.53 -19.84%

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