[NEXGRAM] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
01-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -28.76%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 79,677 68,684 67,710 65,024 62,900 64,452 66,172 13.19%
PBT 6,592 5,818 6,051 4,920 6,897 6,914 4,942 21.19%
Tax -6 125 35 -89 1 -97 -9 -23.70%
NP 6,586 5,943 6,086 4,831 6,898 6,817 4,933 21.26%
-
NP to SH 7,357 6,076 6,311 5,204 7,305 7,060 5,012 29.18%
-
Tax Rate 0.09% -2.15% -0.58% 1.81% -0.01% 1.40% 0.18% -
Total Cost 73,091 62,741 61,624 60,193 56,002 57,635 61,239 12.53%
-
Net Worth 75,445 82,753 78,046 104,897 64,869 67,181 53,900 25.15%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 75,445 82,753 78,046 104,897 64,869 67,181 53,900 25.15%
NOSH 458,076 486,499 464,838 621,428 380,243 387,884 318,750 27.37%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 8.27% 8.65% 8.99% 7.43% 10.97% 10.58% 7.45% -
ROE 9.75% 7.34% 8.09% 4.96% 11.26% 10.51% 9.30% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 17.39 14.12 14.57 10.46 16.54 16.62 20.76 -11.14%
EPS 1.61 1.25 1.36 0.84 1.92 1.82 1.57 1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1701 0.1679 0.1688 0.1706 0.1732 0.1691 -1.74%
Adjusted Per Share Value based on latest NOSH - 621,428
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 8.96 7.73 7.62 7.32 7.08 7.25 7.44 13.20%
EPS 0.83 0.68 0.71 0.59 0.82 0.79 0.56 30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0849 0.0931 0.0878 0.118 0.073 0.0756 0.0606 25.23%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.085 0.095 0.12 0.10 0.10 0.10 0.05 -
P/RPS 0.49 0.67 0.82 0.96 0.60 0.60 0.24 61.00%
P/EPS 5.29 7.61 8.84 11.94 5.21 5.49 3.18 40.43%
EY 18.89 13.15 11.31 8.37 19.21 18.20 31.45 -28.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.71 0.59 0.59 0.58 0.30 44.34%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 28/12/11 -
Price 0.085 0.085 0.10 0.09 0.09 0.10 0.06 -
P/RPS 0.49 0.60 0.69 0.86 0.54 0.60 0.29 41.90%
P/EPS 5.29 6.81 7.37 10.75 4.68 5.49 3.82 24.26%
EY 18.89 14.69 13.58 9.30 21.35 18.20 26.21 -19.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.60 0.53 0.53 0.58 0.35 30.23%

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