[NEXGRAM] YoY Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -47.74%
YoY- -316.11%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 72,085 26,872 73,957 25,438 42,326 32,392 34,602 11.94%
PBT -18,362 -6,949 -2,628 -2,290 1,319 -16,465 -9,626 10.43%
Tax -991 34 20 -111 38 7,239 -40 63.77%
NP -19,353 -6,915 -2,608 -2,401 1,357 -9,226 -9,666 11.25%
-
NP to SH -20,895 -6,083 -2,835 -2,321 1,074 -9,244 -8,765 14.28%
-
Tax Rate - - - - -2.88% - - -
Total Cost 91,438 33,787 76,565 27,839 40,969 41,618 44,268 11.79%
-
Net Worth 102,182 101,056 107,925 148,919 14,789,558 187,522 208,234 -10.36%
Dividend
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 102,182 101,056 107,925 148,919 14,789,558 187,522 208,234 -10.36%
NOSH 648,812 4,416,670 2,779,204 2,071,204 2,071,204 1,883,000 1,883,000 -15.10%
Ratio Analysis
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -26.85% -25.73% -3.53% -9.44% 3.21% -28.48% -27.93% -
ROE -20.45% -6.02% -2.63% -1.56% 0.01% -4.93% -4.21% -
Per Share
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 14.10 0.56 3.09 1.23 2.10 1.74 1.85 36.63%
EPS -4.09 -0.13 -0.12 -0.11 0.05 -0.50 -0.47 39.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1999 0.0209 0.0451 0.0719 7.33 0.1005 0.1116 9.37%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 8.05 3.00 8.26 2.84 4.73 3.62 3.87 11.91%
EPS -2.33 -0.68 -0.32 -0.26 0.12 -1.03 -0.98 14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.1129 0.1206 0.1664 16.5246 0.2095 0.2327 -10.36%
Price Multiplier on Financial Quarter End Date
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 31/10/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.025 0.015 0.04 0.015 0.02 0.065 0.045 -
P/RPS 0.18 2.70 1.29 1.22 0.95 3.74 2.43 -32.96%
P/EPS -0.61 -11.92 -33.76 -13.39 37.57 -13.12 -9.58 -34.50%
EY -163.51 -8.39 -2.96 -7.47 2.66 -7.62 -10.44 52.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.72 0.89 0.21 0.00 0.65 0.40 -15.86%
Price Multiplier on Announcement Date
31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 15/12/23 30/06/22 30/06/21 30/06/20 28/06/19 27/06/18 23/06/17 -
Price 0.03 0.015 0.03 0.025 0.015 0.035 0.045 -
P/RPS 0.21 2.70 0.97 2.04 0.72 2.02 2.43 -31.36%
P/EPS -0.73 -11.92 -25.32 -22.31 28.18 -7.06 -9.58 -32.67%
EY -136.26 -8.39 -3.95 -4.48 3.55 -14.15 -10.44 48.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.72 0.67 0.35 0.00 0.35 0.40 -13.99%

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