[NEXGRAM] QoQ TTM 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- -9.23%
YoY- -2287.97%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 60,274 54,174 54,937 54,013 58,108 62,114 65,146 -5.03%
PBT -2,147 -5,073 -7,179 -16,427 -11,172 -7,976 -5,664 -47.53%
Tax 174 169 -19 -58 -488 -426 -434 -
NP -1,973 -4,904 -7,198 -16,485 -11,660 -8,402 -6,098 -52.77%
-
NP to SH -1,118 -4,056 -5,974 -15,283 -13,992 -11,055 -8,631 -74.30%
-
Tax Rate - - - - - - - -
Total Cost 62,247 59,078 62,135 70,498 69,768 70,516 71,244 -8.58%
-
Net Worth 54,859 52,745 60,901 61,250 63,299 66,668 66,312 -11.84%
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 54,859 52,745 60,901 61,250 63,299 66,668 66,312 -11.84%
NOSH 365,000 350,000 408,461 416,103 416,716 412,045 407,075 -6.99%
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 -3.27% -9.05% -13.10% -30.52% -20.07% -13.53% -9.36% -
ROE -2.04% -7.69% -9.81% -24.95% -22.10% -16.58% -13.02% -
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 16.51 15.48 13.45 12.98 13.94 15.07 16.00 2.10%
EPS -0.31 -1.16 -1.46 -3.67 -3.36 -2.68 -2.12 -72.14%
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 0.1629 -5.21%
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 6.78 6.10 6.18 6.08 6.54 6.99 7.33 -5.05%
EPS -0.13 -0.46 -0.67 -1.72 -1.57 -1.24 -0.97 -73.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0593 0.0685 0.0689 0.0712 0.075 0.0746 -11.85%
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 0.30 0.32 0.30 0.31 0.22 0.33 0.44 -22.47%
P/EPS -16.32 -4.31 -2.73 -1.09 -0.89 -1.86 -3.30 189.42%
EY -6.13 -23.18 -36.56 -91.82 -111.92 -53.66 -30.29 -65.42%
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 0.30 0.32 0.37 0.23 0.22 0.27 0.31 -2.15%
P/EPS -16.32 -4.31 -3.42 -0.82 -0.89 -1.49 -2.36 261.69%
EY -6.13 -23.18 -29.25 -122.43 -111.92 -67.07 -42.40 -72.35%
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 0.31 4.24%

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