[NEXGRAM] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 110.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 58,108 85,431 85,918 32,008 21.96%
PBT -11,172 6,616 19,110 8,071 -
Tax -488 -219 -84 -68 92.77%
NP -11,660 6,397 19,026 8,003 -
-
NP to SH -13,992 7,675 18,765 8,004 -
-
Tax Rate - 3.31% 0.44% 0.84% -
Total Cost 69,768 79,034 66,892 24,005 42.66%
-
Net Worth 63,299 69,636 66,379 39,510 16.99%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 63,299 69,636 66,379 39,510 16.99%
NOSH 416,716 362,500 255,700 246,941 19.03%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -20.07% 7.49% 22.14% 25.00% -
ROE -22.10% 11.02% 28.27% 20.26% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 13.94 23.57 33.60 12.96 2.45%
EPS -3.36 2.12 7.34 3.24 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1921 0.2596 0.16 -1.71%
Adjusted Per Share Value based on latest NOSH - 246,941
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 6.54 9.61 9.67 3.60 21.99%
EPS -1.57 0.86 2.11 0.90 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0783 0.0747 0.0445 16.94%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.03 0.15 0.58 0.37 -
P/RPS 0.22 0.64 1.73 2.85 -57.38%
P/EPS -0.89 7.08 7.90 11.42 -
EY -111.92 14.11 12.65 8.76 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.78 2.23 2.31 -55.72%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/12/08 18/12/07 21/12/06 - -
Price 0.03 0.10 0.59 0.00 -
P/RPS 0.22 0.42 1.76 0.00 -
P/EPS -0.89 4.72 8.04 0.00 -
EY -111.92 21.17 12.44 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.52 2.27 0.00 -

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