[NEXGRAM] YoY Quarter Result on 31-Jan-2020 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -2544.78%
YoY- 67.76%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 14,809 9,249 33,294 8,938 15,001 10,339 9,659 6.79%
PBT -14,472 -771 1,410 -1,572 458 -3,856 -6,933 11.99%
Tax 383 2 -4 -142 -7 -1 6 89.56%
NP -14,089 -769 1,406 -1,714 451 -3,857 -6,927 11.54%
-
NP to SH -14,018 -344 819 -1,638 -5,080 -3,334 -6,187 13.41%
-
Tax Rate - - 0.28% - 1.53% - - -
Total Cost 28,898 10,018 31,888 10,652 14,550 14,196 16,586 8.91%
-
Net Worth 9,839,959 103,215 106,661 147,262 14,446,936 18,808,232 209,353 80.84%
Dividend
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 9,839,959 103,215 106,661 147,262 14,446,936 18,808,232 209,353 80.84%
NOSH 648,812 4,416,670 2,741,204 2,071,204 2,071,204 1,883,000 1,883,000 -15.12%
Ratio Analysis
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -95.14% -8.31% 4.22% -19.18% 3.01% -37.31% -71.72% -
ROE -0.14% -0.33% 0.77% -1.11% -0.04% -0.02% -2.96% -
Per Share
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 0.33 0.20 1.40 0.43 0.76 0.55 0.52 -6.75%
EPS -0.31 -0.01 0.03 -0.08 0.01 -0.18 -0.33 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 0.0225 0.045 0.0711 7.32 10.08 0.1122 57.63%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 1.67 1.04 3.75 1.01 1.69 1.16 1.09 6.78%
EPS -1.58 -0.04 0.09 -0.18 -0.57 -0.38 -0.70 13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.0709 0.1161 0.12 0.1657 16.2542 21.161 0.2355 80.84%
Price Multiplier on Financial Quarter End Date
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/07/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.015 0.015 0.04 0.015 0.015 0.035 0.035 -
P/RPS 4.61 7.44 2.85 3.48 1.97 6.32 6.76 -5.72%
P/EPS -4.87 -200.03 115.76 -18.97 -5.83 -19.59 -10.56 -11.22%
EY -20.51 -0.50 0.86 -5.27 -17.16 -5.11 -9.47 12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.67 0.89 0.21 0.00 0.00 0.31 -41.04%
Price Multiplier on Announcement Date
31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/09/23 31/03/22 31/03/21 30/03/20 22/03/19 30/03/18 31/03/17 -
Price 0.015 0.01 0.05 0.005 0.015 0.05 0.055 -
P/RPS 4.61 4.96 3.56 1.16 1.97 9.02 10.62 -12.05%
P/EPS -4.87 -133.35 144.70 -6.32 -5.83 -27.98 -16.59 -17.18%
EY -20.51 -0.75 0.69 -15.82 -17.16 -3.57 -6.03 20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.44 1.11 0.07 0.00 0.00 0.49 -45.05%

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