[NEXGRAM] YoY Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 18.47%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 53,162 0 102,050 79,677 62,901 72,311 66,057 -2.94%
PBT -11,363 0 14,951 6,593 6,897 1,225 4,917 -
Tax -5,489 0 -5 -6 0 -19 -26 109.06%
NP -16,852 0 14,946 6,587 6,897 1,206 4,891 -
-
NP to SH -16,190 0 14,028 7,358 7,978 1,206 4,491 -
-
Tax Rate - - 0.03% 0.09% 0.00% 1.55% 0.53% -
Total Cost 70,014 0 87,104 73,090 56,004 71,105 61,166 1.87%
-
Net Worth 19,853,135 21,894,014 98,954 89,882 69,415 80,587 66,658 119.22%
Dividend
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 19,853,135 21,894,014 98,954 89,882 69,415 80,587 66,658 119.22%
NOSH 1,883,000 1,876,093 758,270 545,736 406,892 511,666 415,833 23.13%
Ratio Analysis
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -31.70% 0.00% 14.65% 8.27% 10.96% 1.67% 7.40% -
ROE -0.08% 0.00% 14.18% 8.19% 11.49% 1.50% 6.74% -
Per Share
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.85 0.00 13.46 14.60 15.46 14.13 15.89 -21.08%
EPS -0.87 0.00 1.85 1.27 1.89 0.26 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.64 11.67 0.1305 0.1647 0.1706 0.1575 0.1603 78.25%
Adjusted Per Share Value based on latest NOSH - 458,076
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 5.98 0.00 11.48 8.96 7.08 8.14 7.43 -2.94%
EPS -1.82 0.00 1.58 0.83 0.90 0.14 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.3366 24.6328 0.1113 0.1011 0.0781 0.0907 0.075 119.22%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.04 0.05 0.12 0.085 0.10 0.05 0.05 -
P/RPS 1.40 0.00 0.89 0.58 0.65 0.35 0.31 23.08%
P/EPS -4.61 0.00 6.49 6.30 5.10 21.21 4.63 -
EY -21.69 0.00 15.42 15.86 19.61 4.71 21.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.92 0.52 0.59 0.32 0.31 -
Price Multiplier on Announcement Date
31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 -
Price 0.04 0.045 0.11 0.085 0.09 0.05 0.05 -
P/RPS 1.40 0.00 0.82 0.58 0.58 0.35 0.31 23.08%
P/EPS -4.61 0.00 5.95 6.30 4.59 21.21 4.63 -
EY -21.69 0.00 16.82 15.86 21.79 4.71 21.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.84 0.52 0.53 0.32 0.31 -

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