[NEXGRAM] QoQ TTM Result on 31-Jan-2021 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 3.81%
YoY- -172.56%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 70,738 75,077 89,796 66,576 42,220 41,277 41,453 42.66%
PBT -4,218 -4,351 -62,603 -62,597 -65,579 -62,264 -23,897 -68.43%
Tax -627 -634 926 933 795 794 -1,704 -48.55%
NP -4,845 -4,985 -61,677 -61,664 -64,784 -61,470 -25,601 -66.93%
-
NP to SH -4,622 -5,366 -62,403 -62,070 -64,527 -61,795 -25,214 -67.63%
-
Tax Rate - - - - - - - -
Total Cost 75,583 80,062 151,473 128,240 107,004 102,747 67,054 8.28%
-
Net Worth 109,577 112,139 107,925 106,661 108,827 91,013 148,919 -18.45%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 109,577 112,139 107,925 106,661 108,827 91,013 148,919 -18.45%
NOSH 4,416,670 3,674,983 2,779,204 2,741,204 2,230,081 2,361,204 2,071,204 65.44%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin -6.85% -6.64% -68.69% -92.62% -153.44% -148.92% -61.76% -
ROE -4.22% -4.79% -57.82% -58.19% -59.29% -67.90% -16.93% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 1.63 2.08 3.75 2.81 1.89 1.55 2.00 -12.71%
EPS -0.11 -0.15 -2.61 -2.62 -2.89 -2.32 -1.22 -79.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.031 0.0451 0.045 0.0488 0.0342 0.0719 -50.06%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 7.96 8.45 10.10 7.49 4.75 4.64 4.66 42.75%
EPS -0.52 -0.60 -7.02 -6.98 -7.26 -6.95 -2.84 -67.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1233 0.1262 0.1214 0.12 0.1224 0.1024 0.1675 -18.42%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.02 0.025 0.04 0.04 0.035 0.055 0.015 -
P/RPS 1.22 1.20 1.07 1.42 1.85 3.55 0.75 38.19%
P/EPS -18.74 -16.85 -1.53 -1.53 -1.21 -2.37 -1.23 511.53%
EY -5.34 -5.93 -65.19 -65.47 -82.67 -42.22 -81.16 -83.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.89 0.89 0.72 1.61 0.21 141.29%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 30/12/21 01/10/21 30/06/21 31/03/21 30/12/20 29/09/20 30/06/20 -
Price 0.015 0.025 0.03 0.05 0.045 0.045 0.025 -
P/RPS 0.92 1.20 0.80 1.78 2.38 2.90 1.25 -18.43%
P/EPS -14.06 -16.85 -1.15 -1.91 -1.56 -1.94 -2.05 259.71%
EY -7.11 -5.93 -86.92 -52.37 -64.30 -51.60 -48.69 -72.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.81 0.67 1.11 0.92 1.32 0.35 41.50%

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