[NEXGRAM] YoY TTM Result on 30-Apr-2012 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 3.47%
YoY- 278.69%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 79,298 102,072 79,677 62,900 72,311 66,086 54,937 5.18%
PBT 10,527 15,451 6,592 6,897 1,945 4,841 -7,179 -
Tax 162 -1,291 -6 1 -16 -2 -19 -
NP 10,689 14,160 6,586 6,898 1,929 4,839 -7,198 -
-
NP to SH 11,488 14,278 7,357 7,305 1,929 4,822 -5,974 -
-
Tax Rate -1.54% 8.36% 0.09% -0.01% 0.82% 0.04% - -
Total Cost 68,609 87,912 73,091 56,002 70,382 61,247 62,135 1.37%
-
Net Worth 21,706,200 122,766 75,445 64,869 74,339 67,608 60,901 124.71%
Dividend
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 21,706,200 122,766 75,445 64,869 74,339 67,608 60,901 124.71%
NOSH 1,860,000 940,736 458,076 380,243 471,999 421,764 408,461 23.22%
Ratio Analysis
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 13.48% 13.87% 8.27% 10.97% 2.67% 7.32% -13.10% -
ROE 0.05% 11.63% 9.75% 11.26% 2.59% 7.13% -9.81% -
Per Share
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 4.26 10.85 17.39 16.54 15.32 15.67 13.45 -14.65%
EPS 0.62 1.52 1.61 1.92 0.41 1.14 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.67 0.1305 0.1647 0.1706 0.1575 0.1603 0.1491 82.35%
Adjusted Per Share Value based on latest NOSH - 380,243
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 8.92 11.48 8.96 7.08 8.14 7.44 6.18 5.18%
EPS 1.29 1.61 0.83 0.82 0.22 0.54 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 24.4215 0.1381 0.0849 0.073 0.0836 0.0761 0.0685 124.72%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.05 0.12 0.085 0.10 0.05 0.05 0.04 -
P/RPS 1.17 1.11 0.49 0.60 0.33 0.32 0.30 20.62%
P/EPS 8.10 7.91 5.29 5.21 12.23 4.37 -2.73 -
EY 12.35 12.65 18.89 19.21 8.17 22.87 -36.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.52 0.59 0.32 0.31 0.27 -
Price Multiplier on Announcement Date
31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 -
Price 0.045 0.11 0.085 0.09 0.05 0.05 0.05 -
P/RPS 1.06 1.01 0.49 0.54 0.33 0.32 0.37 15.60%
P/EPS 7.29 7.25 5.29 4.68 12.23 4.37 -3.42 -
EY 13.73 13.80 18.89 21.35 8.17 22.87 -29.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.52 0.53 0.32 0.31 0.34 -

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