[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2018 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- 93.34%
YoY- 66.76%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 58,341 56,434 53,304 46,604 45,638 43,189 41,840 24.88%
PBT -20,288 1,758 -332 -2,496 -57,581 -21,953 -12,482 38.36%
Tax -1,553 50 60 148 -296 9,652 92 -
NP -21,841 1,809 -272 -2,348 -57,877 -12,301 -12,390 46.07%
-
NP to SH -21,913 1,432 -23,752 -3,852 -57,864 -12,325 -12,464 45.81%
-
Tax Rate - -2.84% - - - - - -
Total Cost 80,182 54,625 53,576 48,952 103,515 55,490 54,230 29.87%
-
Net Worth 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 -24.55%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 -24.55%
NOSH 2,071,204 2,071,204 2,071,204 2,071,204 1,949,134 1,883,000 1,883,000 6.57%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -37.44% 3.21% -0.51% -5.04% -126.82% -28.48% -29.61% -
ROE -0.18% 0.01% -0.16% -0.03% -40.57% -6.57% -0.07% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.84 2.80 2.70 2.42 2.41 2.31 2.24 17.19%
EPS -1.07 0.07 -0.08 -0.20 -3.05 -0.67 -0.66 38.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 7.33 7.32 7.75 0.0752 0.1005 10.08 -29.22%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 6.56 6.35 6.00 5.24 5.13 4.86 4.71 24.79%
EPS -2.47 0.16 -2.67 -0.43 -6.51 -1.39 -1.40 46.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.883 16.6396 16.2542 16.7956 0.1605 0.211 21.161 -24.55%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.015 0.02 0.015 0.02 0.03 0.065 0.035 -
P/RPS 0.53 0.72 0.56 0.83 1.25 2.81 1.56 -51.40%
P/EPS -1.41 28.18 -1.25 -10.00 -0.98 -9.84 -5.24 -58.42%
EY -71.15 3.55 -80.23 -10.00 -101.68 -10.16 -19.09 140.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.40 0.65 0.00 -
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 28/06/19 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 -
Price 0.015 0.015 0.015 0.02 0.025 0.035 0.05 -
P/RPS 0.53 0.54 0.56 0.83 1.04 1.51 2.23 -61.73%
P/EPS -1.41 21.13 -1.25 -10.00 -0.82 -5.30 -7.49 -67.25%
EY -71.15 4.73 -80.23 -10.00 -122.02 -18.87 -13.36 205.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.33 0.35 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