[NEXGRAM] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 906.67%
YoY- 148.34%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 70,890 63,178 73,657 66,944 53,558 68,400 105,014 -6.33%
PBT 6,221 7,658 1,033 5,065 -11,446 2,905 21,389 -18.58%
Tax 32 -133 -25 -9 -106 -609 -188 -
NP 6,253 7,525 1,008 5,056 -11,553 2,296 21,201 -18.39%
-
NP to SH 6,210 7,525 762 5,033 -10,412 -1,544 21,806 -18.87%
-
Tax Rate -0.51% 1.74% 2.42% 0.18% - 20.96% 0.88% -
Total Cost 64,637 55,653 72,649 61,888 65,111 66,104 83,813 -4.23%
-
Net Worth 100,294 71,877 63,900 65,875 61,142 74,072 73,883 5.22%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 100,294 71,877 63,900 65,875 61,142 74,072 73,883 5.22%
NOSH 589,620 414,999 408,571 414,835 415,372 399,310 259,603 14.63%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 8.82% 11.91% 1.37% 7.55% -21.57% 3.36% 20.19% -
ROE 6.19% 10.47% 1.19% 7.64% -17.03% -2.08% 29.52% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 12.02 15.22 18.03 16.14 12.89 17.13 40.45 -18.29%
EPS 1.05 1.81 0.19 1.21 -2.51 -0.39 8.40 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1732 0.1564 0.1588 0.1472 0.1855 0.2846 -8.21%
Adjusted Per Share Value based on latest NOSH - 414,588
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 7.98 7.11 8.29 7.53 6.03 7.70 11.82 -6.33%
EPS 0.70 0.85 0.09 0.57 -1.17 -0.17 2.45 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.0809 0.0719 0.0741 0.0688 0.0833 0.0831 5.21%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.095 0.10 0.05 0.05 0.04 0.09 0.58 -
P/RPS 0.79 0.66 0.28 0.31 0.31 0.53 1.43 -9.40%
P/EPS 9.02 5.51 26.79 4.12 -1.60 -23.28 6.90 4.56%
EY 11.09 18.13 3.73 24.27 -62.67 -4.30 14.48 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.32 0.31 0.27 0.49 2.04 -19.36%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 28/03/08 28/03/07 -
Price 0.085 0.10 0.05 0.05 0.03 0.08 0.53 -
P/RPS 0.71 0.66 0.28 0.31 0.23 0.47 1.31 -9.69%
P/EPS 8.07 5.51 26.79 4.12 -1.20 -20.69 6.31 4.18%
EY 12.39 18.13 3.73 24.27 -83.56 -4.83 15.85 -4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.32 0.31 0.20 0.43 1.86 -19.64%

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