[NEXGRAM] QoQ TTM Result on 31-Jul-2023 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
27-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- -43.78%
YoY- -79.24%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 63,531 60,305 60,484 47,895 37,790 37,054 34,572 50.08%
PBT -22,006 -17,615 -14,413 -22,234 -18,105 -20,492 -19,093 9.93%
Tax -1,214 -1,534 -1,030 101 -702 -379 -376 118.60%
NP -23,220 -19,149 -15,443 -22,133 -18,807 -20,871 -19,469 12.47%
-
NP to SH -24,495 -19,728 -16,876 -22,586 -15,709 -16,742 -14,700 40.59%
-
Tax Rate - - - - - - - -
Total Cost 86,751 79,454 75,927 70,028 56,597 57,925 54,041 37.13%
-
Net Worth 108,478 99,435 102,182 9,839,959 8,833,361 8,480,027 88,333 14.69%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 108,478 99,435 102,182 9,839,959 8,833,361 8,480,027 88,333 14.69%
NOSH 847,827 663,304 648,812 648,812 4,416,680 4,416,680 4,416,680 -66.75%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin -36.55% -31.75% -25.53% -46.21% -49.77% -56.33% -56.31% -
ROE -22.58% -19.84% -16.52% -0.23% -0.18% -0.20% -16.64% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 9.41 11.27 11.83 1.05 0.86 0.84 0.78 426.81%
EPS -3.63 -3.69 -3.30 -0.50 -0.36 -0.38 -0.33 395.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1858 0.1999 2.16 2.00 1.92 0.02 301.67%
Adjusted Per Share Value based on latest NOSH - 648,812
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 7.15 6.78 6.81 5.39 4.25 4.17 3.89 50.10%
EPS -2.76 -2.22 -1.90 -2.54 -1.77 -1.88 -1.65 40.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1119 0.115 11.0709 9.9384 9.5408 0.0994 14.64%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 0.025 0.03 0.025 0.015 0.035 0.045 0.005 -
P/RPS 0.27 0.27 0.21 1.43 4.09 5.36 0.64 -43.77%
P/EPS -0.69 -0.81 -0.76 -3.03 -9.84 -11.87 -1.50 -40.43%
EY -145.15 -122.88 -132.06 -33.05 -10.16 -8.42 -66.57 68.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.13 0.01 0.02 0.02 0.25 -25.75%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 28/06/24 29/03/24 15/12/23 27/09/23 28/06/23 30/03/23 29/12/22 -
Price 0.015 0.03 0.03 0.015 0.015 0.03 0.07 -
P/RPS 0.16 0.27 0.25 1.43 1.75 3.58 8.94 -93.17%
P/EPS -0.41 -0.81 -0.91 -3.03 -4.22 -7.91 -21.03 -92.77%
EY -241.91 -122.88 -110.05 -33.05 -23.71 -12.64 -4.75 1277.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.16 0.15 0.01 0.01 0.02 3.50 -91.30%

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