[NEXGRAM] YoY TTM 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- 32.11%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 65,024 71,042 67,836 54,174 62,114 94,656 75,590 -2.47%
PBT 4,920 5,177 4,691 -5,073 -7,976 11,481 17,904 -19.35%
Tax -89 15 -27 169 -426 -335 -60 6.78%
NP 4,831 5,192 4,664 -4,904 -8,402 11,146 17,844 -19.55%
-
NP to SH 5,204 5,192 4,826 -4,056 -11,055 12,644 17,850 -18.55%
-
Tax Rate 1.81% -0.29% 0.58% - - 2.92% 0.34% -
Total Cost 60,193 65,850 63,172 59,078 70,516 83,510 57,746 0.69%
-
Net Worth 104,897 74,494 0 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 0 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 7.43% 7.31% 6.88% -9.05% -13.53% 11.78% 23.61% -
ROE 4.96% 6.97% 0.00% -7.69% -16.58% 17.15% 32.30% -
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 10.46 16.01 13.43 15.48 15.07 24.79 29.99 -16.08%
EPS 0.84 1.17 0.96 -1.16 -2.68 3.31 7.08 -29.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1679 0.00 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 7.32 7.99 7.63 6.10 6.99 10.65 8.50 -2.45%
EPS 0.59 0.58 0.54 -0.46 -1.24 1.42 2.01 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.0838 0.00 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 0.96 0.31 0.37 0.32 0.33 0.85 1.67 -8.80%
P/EPS 11.94 4.27 5.23 -4.31 -1.86 6.34 7.06 9.14%
EY 8.37 23.40 19.11 -23.18 -53.66 15.77 14.16 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.30 0.00 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 0.86 0.25 0.37 0.32 0.27 0.61 1.87 -12.13%
P/EPS 10.75 3.42 5.23 -4.31 -1.49 4.53 7.91 5.24%
EY 9.30 29.26 19.11 -23.18 -67.07 22.07 12.65 -4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.24 0.00 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