[NEXGRAM] QoQ TTM Result on 31-Jan-2007 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 11.09%
YoY- 69.14%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 85,431 94,656 100,310 96,543 85,918 75,590 67,382 17.09%
PBT 6,616 11,481 15,859 20,505 19,110 17,904 16,873 -46.33%
Tax -219 -335 -173 -114 -84 -60 -58 141.89%
NP 6,397 11,146 15,686 20,391 19,026 17,844 16,815 -47.40%
-
NP to SH 7,675 12,644 16,872 20,846 18,765 17,850 16,816 -40.63%
-
Tax Rate 3.31% 2.92% 1.09% 0.56% 0.44% 0.34% 0.34% -
Total Cost 79,034 83,510 84,624 76,152 66,892 57,746 50,567 34.56%
-
Net Worth 69,636 73,740 66,551 72,880 66,379 55,270 49,900 24.80%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 69,636 73,740 66,551 72,880 66,379 55,270 49,900 24.80%
NOSH 362,500 381,875 239,999 256,080 255,700 252,031 249,500 28.19%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 7.49% 11.78% 15.64% 21.12% 22.14% 23.61% 24.95% -
ROE 11.02% 17.15% 25.35% 28.60% 28.27% 32.30% 33.70% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 23.57 24.79 41.80 37.70 33.60 29.99 27.01 -8.65%
EPS 2.12 3.31 7.03 8.14 7.34 7.08 6.74 -53.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1931 0.2773 0.2846 0.2596 0.2193 0.20 -2.64%
Adjusted Per Share Value based on latest NOSH - 256,080
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 9.61 10.65 11.29 10.86 9.67 8.50 7.58 17.08%
EPS 0.86 1.42 1.90 2.35 2.11 2.01 1.89 -40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.083 0.0749 0.082 0.0747 0.0622 0.0561 24.81%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.15 0.21 0.54 0.58 0.58 0.50 0.64 -
P/RPS 0.64 0.85 1.29 1.54 1.73 1.67 2.37 -58.12%
P/EPS 7.08 6.34 7.68 7.12 7.90 7.06 9.50 -17.75%
EY 14.11 15.77 13.02 14.04 12.65 14.16 10.53 21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.09 1.95 2.04 2.23 2.28 3.20 -60.87%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 18/12/07 26/09/07 29/06/07 28/03/07 21/12/06 26/09/06 29/06/06 -
Price 0.10 0.15 0.25 0.53 0.59 0.56 0.52 -
P/RPS 0.42 0.61 0.60 1.41 1.76 1.87 1.93 -63.71%
P/EPS 4.72 4.53 3.56 6.51 8.04 7.91 7.72 -27.89%
EY 21.17 22.07 28.12 15.36 12.44 12.65 12.96 38.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.78 0.90 1.86 2.27 2.55 2.60 -65.70%

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