[NEXGRAM] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 0.08%
YoY- 218.98%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 72,311 71,121 67,616 67,836 66,086 64,977 60,274 12.94%
PBT 1,945 1,817 4,892 4,691 4,841 5,204 -2,147 -
Tax -16 -14 -18 -27 -2 55 174 -
NP 1,929 1,803 4,874 4,664 4,839 5,259 -1,973 -
-
NP to SH 1,929 1,803 5,194 4,826 4,822 5,610 -1,118 -
-
Tax Rate 0.82% 0.77% 0.37% 0.58% 0.04% -1.06% - -
Total Cost 70,382 69,318 62,742 63,172 61,247 59,718 62,247 8.55%
-
Net Worth 74,339 67,922 66,566 0 67,608 65,836 54,859 22.52%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 74,339 67,922 66,566 0 67,608 65,836 54,859 22.52%
NOSH 471,999 434,285 415,000 505,000 421,764 414,588 365,000 18.75%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 2.67% 2.54% 7.21% 6.88% 7.32% 8.09% -3.27% -
ROE 2.59% 2.65% 7.80% 0.00% 7.13% 8.52% -2.04% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 15.32 16.38 16.29 13.43 15.67 15.67 16.51 -4.87%
EPS 0.41 0.42 1.25 0.96 1.14 1.35 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.1564 0.1604 0.00 0.1603 0.1588 0.1503 3.17%
Adjusted Per Share Value based on latest NOSH - 505,000
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 8.14 8.00 7.61 7.63 7.44 7.31 6.78 12.99%
EPS 0.22 0.20 0.58 0.54 0.54 0.63 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0764 0.0749 0.00 0.0761 0.0741 0.0617 22.51%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.33 0.31 0.31 0.37 0.32 0.32 0.30 6.57%
P/EPS 12.23 12.04 3.99 5.23 4.37 3.70 -16.32 -
EY 8.17 8.30 25.03 19.11 22.87 27.06 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.31 0.00 0.31 0.31 0.33 -2.03%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 29/03/11 28/12/10 28/09/10 29/06/10 31/03/10 23/12/09 -
Price 0.05 0.05 0.04 0.05 0.05 0.05 0.05 -
P/RPS 0.33 0.31 0.25 0.37 0.32 0.32 0.30 6.57%
P/EPS 12.23 12.04 3.20 5.23 4.37 3.70 -16.32 -
EY 8.17 8.30 31.29 19.11 22.87 27.06 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.25 0.00 0.31 0.31 0.33 -2.03%

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