[NEXGRAM] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -39.3%
YoY- -59.1%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 62,114 65,146 72,850 85,431 94,656 100,310 96,543 -25.49%
PBT -7,976 -5,664 1,996 6,616 11,481 15,859 20,505 -
Tax -426 -434 -488 -219 -335 -173 -114 141.00%
NP -8,402 -6,098 1,508 6,397 11,146 15,686 20,391 -
-
NP to SH -11,055 -8,631 -640 7,675 12,644 16,872 20,846 -
-
Tax Rate - - 24.45% 3.31% 2.92% 1.09% 0.56% -
Total Cost 70,516 71,244 71,342 79,034 83,510 84,624 76,152 -5.00%
-
Net Worth 66,668 66,312 75,502 69,636 73,740 66,551 72,880 -5.77%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 66,668 66,312 75,502 69,636 73,740 66,551 72,880 -5.77%
NOSH 412,045 407,075 407,021 362,500 381,875 239,999 256,080 37.35%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -13.53% -9.36% 2.07% 7.49% 11.78% 15.64% 21.12% -
ROE -16.58% -13.02% -0.85% 11.02% 17.15% 25.35% 28.60% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 15.07 16.00 17.90 23.57 24.79 41.80 37.70 -45.76%
EPS -2.68 -2.12 -0.16 2.12 3.31 7.03 8.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1618 0.1629 0.1855 0.1921 0.1931 0.2773 0.2846 -31.39%
Adjusted Per Share Value based on latest NOSH - 362,500
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 6.99 7.33 8.20 9.61 10.65 11.29 10.86 -25.47%
EPS -1.24 -0.97 -0.07 0.86 1.42 1.90 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0746 0.0849 0.0783 0.083 0.0749 0.082 -5.78%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.05 0.07 0.09 0.15 0.21 0.54 0.58 -
P/RPS 0.33 0.44 0.50 0.64 0.85 1.29 1.54 -64.22%
P/EPS -1.86 -3.30 -57.24 7.08 6.34 7.68 7.12 -
EY -53.66 -30.29 -1.75 14.11 15.77 13.02 14.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.49 0.78 1.09 1.95 2.04 -71.55%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 30/06/08 28/03/08 18/12/07 26/09/07 29/06/07 28/03/07 -
Price 0.04 0.05 0.08 0.10 0.15 0.25 0.53 -
P/RPS 0.27 0.31 0.45 0.42 0.61 0.60 1.41 -66.81%
P/EPS -1.49 -2.36 -50.88 4.72 4.53 3.56 6.51 -
EY -67.07 -42.40 -1.97 21.17 22.07 28.12 15.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.43 0.52 0.78 0.90 1.86 -73.79%

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