[NEXGRAM] YoY Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 101.56%
YoY- 105.79%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 16,607 14,483 15,752 14,002 14,765 17,797 23,451 -5.58%
PBT 1,395 3,372 140 290 -1,816 496 4,874 -18.80%
Tax -90 0 -31 -6 3,826 -202 -40 14.45%
NP 1,305 3,372 109 284 2,010 294 4,834 -19.59%
-
NP to SH 1,305 3,372 101 105 -1,813 611 4,839 -19.60%
-
Tax Rate 6.45% 0.00% 22.14% 2.07% - 40.73% 0.82% -
Total Cost 15,302 11,111 15,643 13,718 12,755 17,503 18,617 -3.21%
-
Net Worth 104,897 74,494 80,194 52,745 66,668 73,740 55,270 11.25%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 104,897 74,494 80,194 52,745 66,668 73,740 55,270 11.25%
NOSH 621,428 443,684 505,000 350,000 412,045 381,875 252,031 16.21%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 7.86% 23.28% 0.69% 2.03% 13.61% 1.65% 20.61% -
ROE 1.24% 4.53% 0.13% 0.20% -2.72% 0.83% 8.76% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 2.67 3.26 3.12 4.00 3.58 4.66 9.30 -18.76%
EPS 0.21 0.76 0.02 0.03 -0.44 0.16 1.92 -30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1679 0.1588 0.1507 0.1618 0.1931 0.2193 -4.26%
Adjusted Per Share Value based on latest NOSH - 350,000
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 1.87 1.63 1.77 1.58 1.66 2.00 2.64 -5.58%
EPS 0.15 0.38 0.01 0.01 -0.20 0.07 0.54 -19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.0838 0.0902 0.0593 0.075 0.083 0.0622 11.25%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.10 0.05 0.05 0.05 0.05 0.21 0.50 -
P/RPS 3.74 1.53 1.60 1.25 1.40 4.51 5.37 -5.84%
P/EPS 47.62 6.58 250.00 166.67 -11.36 131.25 26.04 10.57%
EY 2.10 15.20 0.40 0.60 -8.80 0.76 3.84 -9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.30 0.31 0.33 0.31 1.09 2.28 -20.15%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 01/10/12 27/09/11 28/09/10 29/09/09 26/09/08 26/09/07 26/09/06 -
Price 0.09 0.04 0.05 0.05 0.04 0.15 0.56 -
P/RPS 3.37 1.23 1.60 1.25 1.12 3.22 6.02 -9.20%
P/EPS 42.86 5.26 250.00 166.67 -9.09 93.75 29.17 6.61%
EY 2.33 19.00 0.40 0.60 -11.00 1.07 3.43 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.24 0.31 0.33 0.25 0.78 2.55 -23.01%

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