[NEXGRAM] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -39.3%
YoY- -59.1%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 67,616 60,274 58,108 85,431 85,918 32,008 16.12%
PBT 4,892 -2,147 -11,172 6,616 19,110 8,071 -9.52%
Tax -18 174 -488 -219 -84 -68 -23.33%
NP 4,874 -1,973 -11,660 6,397 19,026 8,003 -9.43%
-
NP to SH 5,194 -1,118 -13,992 7,675 18,765 8,004 -8.28%
-
Tax Rate 0.37% - - 3.31% 0.44% 0.84% -
Total Cost 62,742 62,247 69,768 79,034 66,892 24,005 21.17%
-
Net Worth 66,566 54,859 63,299 69,636 66,379 39,510 10.99%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 66,566 54,859 63,299 69,636 66,379 39,510 10.99%
NOSH 415,000 365,000 416,716 362,500 255,700 246,941 10.93%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 7.21% -3.27% -20.07% 7.49% 22.14% 25.00% -
ROE 7.80% -2.04% -22.10% 11.02% 28.27% 20.26% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 16.29 16.51 13.94 23.57 33.60 12.96 4.67%
EPS 1.25 -0.31 -3.36 2.12 7.34 3.24 -17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1503 0.1519 0.1921 0.2596 0.16 0.04%
Adjusted Per Share Value based on latest NOSH - 362,500
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 7.61 6.78 6.54 9.61 9.67 3.60 16.13%
EPS 0.58 -0.13 -1.57 0.86 2.11 0.90 -8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0617 0.0712 0.0783 0.0747 0.0445 10.96%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.05 0.05 0.03 0.15 0.58 0.37 -
P/RPS 0.31 0.30 0.22 0.64 1.73 2.85 -35.81%
P/EPS 3.99 -16.32 -0.89 7.08 7.90 11.42 -18.95%
EY 25.03 -6.13 -111.92 14.11 12.65 8.76 23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.20 0.78 2.23 2.31 -33.06%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 28/12/10 23/12/09 31/12/08 18/12/07 21/12/06 - -
Price 0.04 0.05 0.03 0.10 0.59 0.00 -
P/RPS 0.25 0.30 0.22 0.42 1.76 0.00 -
P/EPS 3.20 -16.32 -0.89 4.72 8.04 0.00 -
EY 31.29 -6.13 -111.92 21.17 12.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 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