[NEXGRAM] QoQ TTM Result on 30-Apr-2023 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
30-Apr-2023 [#1]
Profit Trend
QoQ- 6.17%
YoY- -96.58%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 60,305 60,484 47,895 37,790 37,054 34,572 31,576 53.75%
PBT -17,615 -14,413 -22,234 -18,105 -20,492 -19,093 -17,849 -0.87%
Tax -1,534 -1,030 101 -702 -379 -376 -384 151.13%
NP -19,149 -15,443 -22,133 -18,807 -20,871 -19,469 -18,233 3.31%
-
NP to SH -19,728 -16,876 -22,586 -15,709 -16,742 -14,700 -12,601 34.71%
-
Tax Rate - - - - - - - -
Total Cost 79,454 75,927 70,028 56,597 57,925 54,041 49,809 36.40%
-
Net Worth 99,435 102,182 9,839,959 8,833,361 8,480,027 88,333 93,365 4.27%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 99,435 102,182 9,839,959 8,833,361 8,480,027 88,333 93,365 4.27%
NOSH 663,304 648,812 648,812 4,416,680 4,416,680 4,416,680 4,416,680 -71.64%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin -31.75% -25.53% -46.21% -49.77% -56.33% -56.31% -57.74% -
ROE -19.84% -16.52% -0.23% -0.18% -0.20% -16.64% -13.50% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 11.27 11.83 1.05 0.86 0.84 0.78 0.72 522.61%
EPS -3.69 -3.30 -0.50 -0.36 -0.38 -0.33 -0.29 442.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1858 0.1999 2.16 2.00 1.92 0.02 0.0214 320.77%
Adjusted Per Share Value based on latest NOSH - 4,416,680
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 6.78 6.81 5.39 4.25 4.17 3.89 3.55 53.75%
EPS -2.22 -1.90 -2.54 -1.77 -1.88 -1.65 -1.42 34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1119 0.115 11.0709 9.9384 9.5408 0.0994 0.105 4.32%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 0.03 0.025 0.015 0.035 0.045 0.005 0.01 -
P/RPS 0.27 0.21 1.43 4.09 5.36 0.64 1.38 -66.19%
P/EPS -0.81 -0.76 -3.03 -9.84 -11.87 -1.50 -3.46 -61.91%
EY -122.88 -132.06 -33.05 -10.16 -8.42 -66.57 -28.88 161.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.01 0.02 0.02 0.25 0.47 -51.14%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 29/03/24 15/12/23 27/09/23 28/06/23 30/03/23 29/12/22 30/09/22 -
Price 0.03 0.03 0.015 0.015 0.03 0.07 0.005 -
P/RPS 0.27 0.25 1.43 1.75 3.58 8.94 0.69 -46.40%
P/EPS -0.81 -0.91 -3.03 -4.22 -7.91 -21.03 -1.73 -39.62%
EY -122.88 -110.05 -33.05 -23.71 -12.64 -4.75 -57.76 65.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.01 0.01 0.02 3.50 0.23 -21.43%

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