[NEXGRAM] QoQ Annualized Quarter Result on 31-Oct-2023

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
15-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Oct-2023
Profit Trend
QoQ- 20.7%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 55,112 51,912 83,637 61,787 47,893 44,113 46,666 11.73%
PBT -9,376 -24,136 -23,734 -15,738 -22,233 -10,349 -12,238 -16.28%
Tax 2 0 -1,496 -849 100 -376 76 -91.17%
NP -9,374 -24,136 -25,230 -16,588 -22,133 -10,725 -12,162 -15.94%
-
NP to SH -12,576 -27,716 -26,133 -17,910 -22,585 -11,422 -12,810 -1.22%
-
Tax Rate - - - - - - - -
Total Cost 64,486 76,048 108,867 78,375 70,026 54,838 58,828 6.31%
-
Net Worth 113,203 108,478 99,435 102,182 9,839,959 8,833,361 8,480,027 -94.38%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 113,203 108,478 99,435 102,182 9,839,959 8,833,361 8,480,027 -94.38%
NOSH 888,814 847,827 663,304 648,812 648,812 4,416,680 4,416,680 -65.69%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin -17.01% -46.49% -30.17% -26.85% -46.21% -24.31% -26.06% -
ROE -11.11% -25.55% -26.28% -17.53% -0.23% -0.13% -0.15% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 8.16 7.69 15.63 12.09 1.05 1.00 1.06 290.35%
EPS -1.86 -4.12 -4.88 -3.51 -0.50 -0.25 -0.30 237.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.1607 0.1858 0.1999 2.16 2.00 1.92 -80.34%
Adjusted Per Share Value based on latest NOSH - 648,812
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 6.20 5.84 9.41 6.95 5.39 4.96 5.25 11.73%
EPS -1.41 -3.12 -2.94 -2.02 -2.54 -1.29 -1.44 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1274 0.122 0.1119 0.115 11.0709 9.9384 9.5408 -94.38%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.015 0.025 0.03 0.025 0.015 0.035 0.045 -
P/RPS 0.18 0.33 0.19 0.21 1.43 3.50 4.26 -87.89%
P/EPS -0.81 -0.61 -0.61 -0.71 -3.03 -13.53 -15.52 -86.05%
EY -124.20 -164.23 -162.77 -140.15 -33.05 -7.39 -6.45 619.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.16 0.16 0.13 0.01 0.02 0.02 172.81%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 27/09/24 28/06/24 29/03/24 15/12/23 27/09/23 28/06/23 30/03/23 -
Price 0.015 0.015 0.03 0.03 0.015 0.015 0.03 -
P/RPS 0.18 0.20 0.19 0.25 1.43 1.50 2.84 -84.13%
P/EPS -0.81 -0.37 -0.61 -0.86 -3.03 -5.80 -10.34 -81.72%
EY -124.20 -273.72 -162.77 -116.79 -33.05 -17.24 -9.67 449.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.16 0.15 0.01 0.01 0.02 172.81%

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