[NEXGRAM] QoQ Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
01-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -78.48%
YoY- 91.82%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 26,872 17,856 8,607 75,077 73,957 46,240 12,946 62.93%
PBT -6,949 -2,816 -2,705 -4,350 -2,628 -1,427 -2,838 81.96%
Tax 34 33 31 -635 20 20 24 26.21%
NP -6,915 -2,783 -2,674 -4,985 -2,608 -1,407 -2,814 82.40%
-
NP to SH -6,083 -2,358 -1,921 -5,060 -2,835 -1,846 -2,665 73.62%
-
Tax Rate - - - - - - - -
Total Cost 33,787 20,639 11,281 80,062 76,565 47,647 15,760 66.49%
-
Net Worth 101,056 103,215 109,577 112,139 107,925 106,661 108,827 -4.83%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 101,056 103,215 109,577 112,139 107,925 106,661 108,827 -4.83%
NOSH 4,416,670 4,416,670 4,416,670 3,674,983 2,779,204 2,741,204 2,230,081 57.90%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin -25.73% -15.59% -31.07% -6.64% -3.53% -3.04% -21.74% -
ROE -6.02% -2.28% -1.75% -4.51% -2.63% -1.73% -2.45% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.56 0.39 0.20 2.08 3.09 1.95 0.58 -2.31%
EPS -0.13 -0.05 -0.04 -0.14 -0.12 -0.08 -0.12 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0225 0.0253 0.031 0.0451 0.045 0.0488 -43.27%
Adjusted Per Share Value based on latest NOSH - 3,674,983
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 3.02 2.01 0.97 8.45 8.32 5.20 1.46 62.56%
EPS -0.68 -0.27 -0.22 -0.57 -0.32 -0.21 -0.30 72.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.1161 0.1233 0.1262 0.1214 0.12 0.1224 -4.80%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.015 0.015 0.02 0.025 0.04 0.04 0.035 -
P/RPS 2.70 3.85 10.06 1.20 1.29 2.05 6.03 -41.55%
P/EPS -11.92 -29.18 -45.09 -17.87 -33.76 -51.36 -29.29 -45.17%
EY -8.39 -3.43 -2.22 -5.60 -2.96 -1.95 -3.41 82.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.79 0.81 0.89 0.89 0.72 0.00%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 30/06/22 31/03/22 30/12/21 01/10/21 30/06/21 31/03/21 30/12/20 -
Price 0.015 0.01 0.015 0.025 0.03 0.05 0.045 -
P/RPS 2.70 2.57 7.55 1.20 0.97 2.56 7.75 -50.58%
P/EPS -11.92 -19.45 -33.82 -17.87 -25.32 -64.20 -37.66 -53.65%
EY -8.39 -5.14 -2.96 -5.60 -3.95 -1.56 -2.66 115.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.44 0.59 0.81 0.67 1.11 0.92 -15.11%

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