[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
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 26,872 73,957 25,438 42,326 32,392 34,602 96,597 -19.19%
PBT -6,949 -2,628 -2,290 1,319 -16,465 -9,626 24,029 -
Tax 34 20 -111 38 7,239 -40 -165 -
NP -6,915 -2,608 -2,401 1,357 -9,226 -9,666 23,864 -
-
NP to SH -6,083 -2,835 -2,321 1,074 -9,244 -8,765 23,725 -
-
Tax Rate - - - -2.88% - - 0.69% -
Total Cost 33,787 76,565 27,839 40,969 41,618 44,268 72,733 -11.99%
-
Net Worth 101,056 107,925 148,919 14,789,558 187,522 208,234 229,590 -12.77%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 101,056 107,925 148,919 14,789,558 187,522 208,234 229,590 -12.77%
NOSH 4,416,670 2,779,204 2,071,204 2,071,204 1,883,000 1,883,000 1,868,110 15.41%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin -25.73% -3.53% -9.44% 3.21% -28.48% -27.93% 24.70% -
ROE -6.02% -2.63% -1.56% 0.01% -4.93% -4.21% 10.33% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 0.56 3.09 1.23 2.10 1.74 1.85 5.17 -30.94%
EPS -0.13 -0.12 -0.11 0.05 -0.50 -0.47 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0451 0.0719 7.33 0.1005 0.1116 0.1229 -25.55%
Adjusted Per Share Value based on latest NOSH - 2,071,204
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 3.02 8.32 2.86 4.76 3.64 3.89 10.87 -19.21%
EPS -0.68 -0.32 -0.26 0.12 -1.04 -0.99 2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.1214 0.1675 16.6396 0.211 0.2343 0.2583 -12.77%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.015 0.04 0.015 0.02 0.065 0.045 0.055 -
P/RPS 2.70 1.29 1.22 0.95 3.74 2.43 1.06 16.85%
P/EPS -11.92 -33.76 -13.39 37.57 -13.12 -9.58 4.33 -
EY -8.39 -2.96 -7.47 2.66 -7.62 -10.44 23.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.21 0.00 0.65 0.40 0.45 8.14%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 27/06/18 23/06/17 29/06/16 -
Price 0.015 0.03 0.025 0.015 0.035 0.045 0.055 -
P/RPS 2.70 0.97 2.04 0.72 2.02 2.43 1.06 16.85%
P/EPS -11.92 -25.32 -22.31 28.18 -7.06 -9.58 4.33 -
EY -8.39 -3.95 -4.48 3.55 -14.15 -10.44 23.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.35 0.00 0.35 0.40 0.45 8.14%

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