[NEXGRAM] QoQ TTM Result on 31-Jul-2009 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 32.11%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 66,086 64,977 60,274 54,174 54,937 54,013 58,108 8.98%
PBT 4,841 5,204 -2,147 -5,073 -7,179 -16,427 -11,172 -
Tax -2 55 174 169 -19 -58 -488 -97.46%
NP 4,839 5,259 -1,973 -4,904 -7,198 -16,485 -11,660 -
-
NP to SH 4,822 5,610 -1,118 -4,056 -5,974 -15,283 -13,992 -
-
Tax Rate 0.04% -1.06% - - - - - -
Total Cost 61,247 59,718 62,247 59,078 62,135 70,498 69,768 -8.33%
-
Net Worth 67,608 65,836 54,859 52,745 60,901 61,250 63,299 4.50%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 67,608 65,836 54,859 52,745 60,901 61,250 63,299 4.50%
NOSH 421,764 414,588 365,000 350,000 408,461 416,103 416,716 0.80%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.32% 8.09% -3.27% -9.05% -13.10% -30.52% -20.07% -
ROE 7.13% 8.52% -2.04% -7.69% -9.81% -24.95% -22.10% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 15.67 15.67 16.51 15.48 13.45 12.98 13.94 8.13%
EPS 1.14 1.35 -0.31 -1.16 -1.46 -3.67 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1603 0.1588 0.1503 0.1507 0.1491 0.1472 0.1519 3.66%
Adjusted Per Share Value based on latest NOSH - 350,000
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.44 7.31 6.78 6.10 6.18 6.08 6.54 9.00%
EPS 0.54 0.63 -0.13 -0.46 -0.67 -1.72 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0761 0.0741 0.0617 0.0593 0.0685 0.0689 0.0712 4.54%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.05 0.05 0.05 0.05 0.04 0.04 0.03 -
P/RPS 0.32 0.32 0.30 0.32 0.30 0.31 0.22 28.46%
P/EPS 4.37 3.70 -16.32 -4.31 -2.73 -1.09 -0.89 -
EY 22.87 27.06 -6.13 -23.18 -36.56 -91.82 -111.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.33 0.27 0.27 0.20 34.04%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 31/03/10 23/12/09 29/09/09 29/06/09 31/03/09 31/12/08 -
Price 0.05 0.05 0.05 0.05 0.05 0.03 0.03 -
P/RPS 0.32 0.32 0.30 0.32 0.37 0.23 0.22 28.46%
P/EPS 4.37 3.70 -16.32 -4.31 -3.42 -0.82 -0.89 -
EY 22.87 27.06 -6.13 -23.18 -29.25 -122.43 -111.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.33 0.34 0.20 0.20 34.04%

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