[NEXGRAM] QoQ Quarter Result on 31-Oct-2010 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 64.36%
YoY- 13.7%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 14,483 17,068 19,749 19,742 15,752 15,849 16,244 -7.38%
PBT 3,372 1,170 135 500 140 1,118 3,210 3.34%
Tax 0 3 -2 14 -31 -20 -6 -
NP 3,372 1,173 133 514 109 1,098 3,204 3.47%
-
NP to SH 3,372 1,173 304 166 101 717 3,524 -2.90%
-
Tax Rate 0.00% -0.26% 1.48% -2.80% 22.14% 1.79% 0.19% -
Total Cost 11,111 15,895 19,616 19,228 15,643 14,751 13,040 -10.14%
-
Net Worth 74,494 74,339 67,922 66,566 80,194 67,608 65,836 8.61%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 74,494 74,339 67,922 66,566 80,194 67,608 65,836 8.61%
NOSH 443,684 471,999 434,285 415,000 505,000 421,764 414,588 4.63%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 23.28% 6.87% 0.67% 2.60% 0.69% 6.93% 19.72% -
ROE 4.53% 1.58% 0.45% 0.25% 0.13% 1.06% 5.35% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 3.26 3.62 4.55 4.76 3.12 3.76 3.92 -11.59%
EPS 0.76 0.27 0.07 0.04 0.02 0.17 0.85 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1575 0.1564 0.1604 0.1588 0.1603 0.1588 3.79%
Adjusted Per Share Value based on latest NOSH - 415,000
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 1.63 1.92 2.22 2.22 1.77 1.78 1.83 -7.44%
EPS 0.38 0.13 0.03 0.02 0.01 0.08 0.40 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0838 0.0836 0.0764 0.0749 0.0902 0.0761 0.0741 8.57%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 1.53 1.38 1.10 1.05 1.60 1.33 1.28 12.66%
P/EPS 6.58 20.12 71.43 125.00 250.00 29.41 5.88 7.80%
EY 15.20 4.97 1.40 0.80 0.40 3.40 17.00 -7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.32 0.31 0.31 0.31 0.31 -2.16%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 29/06/11 29/03/11 28/12/10 28/09/10 29/06/10 31/03/10 -
Price 0.04 0.05 0.05 0.04 0.05 0.05 0.05 -
P/RPS 1.23 1.38 1.10 0.84 1.60 1.33 1.28 -2.62%
P/EPS 5.26 20.12 71.43 100.00 250.00 29.41 5.88 -7.17%
EY 19.00 4.97 1.40 1.00 0.40 3.40 17.00 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.32 0.25 0.31 0.31 0.31 -15.72%

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