[NEXGRAM] YoY Annualized Quarter Result on 31-Oct-2024 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Oct-2024 [#3]
Profit Trend
QoQ- 52.31%
YoY- 66.51%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 45,501 61,787 35,829 98,609 33,917 56,434 43,189 0.80%
PBT -4,085 -15,738 -9,265 -3,504 -3,053 1,758 -21,953 -22.76%
Tax 0 -849 45 26 -148 50 9,652 -
NP -4,085 -16,588 -9,220 -3,477 -3,201 1,809 -12,301 -15.57%
-
NP to SH -5,997 -17,910 -8,110 -3,780 -3,094 1,432 -12,325 -10.47%
-
Tax Rate - - - - - -2.84% - -
Total Cost 49,586 78,375 45,049 102,086 37,118 54,625 55,490 -1.71%
-
Net Worth 127,796 102,182 101,056 107,925 148,919 14,789,558 187,522 -5.72%
Dividend
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 127,796 102,182 101,056 107,925 148,919 14,789,558 187,522 -5.72%
NOSH 881,960 648,812 4,416,670 2,779,204 2,071,204 2,071,204 1,883,000 -10.99%
Ratio Analysis
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -8.98% -26.85% -25.73% -3.53% -9.44% 3.21% -28.48% -
ROE -4.69% -17.53% -8.03% -3.50% -2.08% 0.01% -6.57% -
Per Share
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 5.16 12.09 0.74 4.12 1.64 2.80 2.31 13.14%
EPS -0.68 -3.51 -0.17 -0.16 -0.15 0.07 -0.67 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1999 0.0209 0.0451 0.0719 7.33 0.1005 5.78%
Adjusted Per Share Value based on latest NOSH - 894,999
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 5.08 6.90 4.00 11.02 3.79 6.31 4.83 0.77%
EPS -0.67 -2.00 -0.91 -0.42 -0.35 0.16 -1.38 -10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1428 0.1142 0.1129 0.1206 0.1664 16.5246 0.2095 -5.71%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/10/24 31/10/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.015 0.025 0.015 0.04 0.015 0.02 0.065 -
P/RPS 0.29 0.21 2.02 0.97 0.92 0.72 2.81 -29.45%
P/EPS -2.21 -0.71 -8.94 -25.32 -10.04 28.18 -9.84 -20.50%
EY -45.33 -140.15 -11.18 -3.95 -9.96 3.55 -10.16 25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.72 0.89 0.21 0.00 0.65 -24.98%
Price Multiplier on Announcement Date
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 31/12/24 15/12/23 30/06/22 30/06/21 30/06/20 28/06/19 27/06/18 -
Price 0.015 0.03 0.015 0.03 0.025 0.015 0.035 -
P/RPS 0.29 0.25 2.02 0.73 1.53 0.54 1.51 -22.38%
P/EPS -2.21 -0.86 -8.94 -18.99 -16.73 21.13 -5.30 -12.57%
EY -45.33 -116.79 -11.18 -5.27 -5.98 4.73 -18.87 14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.15 0.72 0.67 0.35 0.00 0.35 -17.50%

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