[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 101.22%
YoY- 106.96%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 41,277 33,917 41,882 48,012 58,341 56,434 53,304 -15.68%
PBT -62,264 -3,053 -2,190 1,908 -20,288 1,758 -332 3186.88%
Tax 795 -148 -236 92 -1,553 50 60 460.82%
NP -61,469 -3,201 -2,426 2,000 -21,841 1,809 -272 3622.42%
-
NP to SH -61,890 -3,094 -3,142 268 -21,913 1,432 -23,752 89.46%
-
Tax Rate - - - -4.82% - -2.84% - -
Total Cost 102,746 37,118 44,308 46,012 80,182 54,625 53,576 54.41%
-
Net Worth 91,013 148,919 147,262 125,514 12,339,400 14,789,558 14,446,936 -96.59%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 91,013 148,919 147,262 125,514 12,339,400 14,789,558 14,446,936 -96.59%
NOSH 2,361,204 2,071,204 2,071,204 2,071,204 2,071,204 2,071,204 2,071,204 9.13%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -148.92% -9.44% -5.79% 4.17% -37.44% 3.21% -0.51% -
ROE -68.00% -2.08% -2.13% 0.21% -0.18% 0.01% -0.16% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 1.55 1.64 2.02 2.32 2.84 2.80 2.70 -30.94%
EPS -2.33 -0.15 -0.16 0.00 -1.07 0.07 -0.08 848.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0719 0.0711 0.0606 6.01 7.33 7.32 -97.21%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 4.64 3.82 4.71 5.40 6.56 6.35 6.00 -15.76%
EPS -6.96 -0.35 -0.35 0.03 -2.47 0.16 -2.67 89.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.1675 0.1657 0.1412 13.883 16.6396 16.2542 -96.59%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.055 0.015 0.015 0.015 0.015 0.02 0.015 -
P/RPS 3.55 0.92 0.74 0.65 0.53 0.72 0.56 242.91%
P/EPS -2.36 -10.04 -9.89 115.93 -1.41 28.18 -1.25 52.81%
EY -42.28 -9.96 -10.11 0.86 -71.15 3.55 -80.23 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.21 0.21 0.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 30/06/20 30/03/20 30/12/19 30/09/19 28/06/19 22/03/19 -
Price 0.045 0.025 0.005 0.01 0.015 0.015 0.015 -
P/RPS 2.90 1.53 0.25 0.43 0.53 0.54 0.56 199.62%
P/EPS -1.93 -16.73 -3.30 77.28 -1.41 21.13 -1.25 33.62%
EY -51.68 -5.98 -30.34 1.29 -71.15 4.73 -80.23 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.35 0.07 0.17 0.00 0.00 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