[NEXGRAM] YoY Quarter Result on 31-Oct-2021 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 24.1%
YoY- 27.92%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 12,978 9,752 8,607 12,946 12,003 11,651 10,581 3.19%
PBT -6,034 -1,643 -2,705 -2,838 477 -624 -2,384 15.35%
Tax 0 -320 31 24 23 37 46 -
NP -6,034 -1,963 -2,674 -2,814 500 -587 -2,338 15.70%
-
NP to SH -6,929 -2,162 -1,921 -2,665 67 -963 -2,897 14.35%
-
Tax Rate - - - - -4.82% - - -
Total Cost 19,012 11,715 11,281 15,760 11,503 12,238 12,919 6.12%
-
Net Worth 108,478 8,833,361 109,577 108,827 125,514 14,928,214 19,405,318 -54.96%
Dividend
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 108,478 8,833,361 109,577 108,827 125,514 14,928,214 19,405,318 -54.96%
NOSH 847,827 4,416,680 4,416,670 2,230,081 2,071,204 2,071,204 1,883,000 -11.55%
Ratio Analysis
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -46.49% -20.13% -31.07% -21.74% 4.17% -5.04% -22.10% -
ROE -6.39% -0.02% -1.75% -2.45% 0.05% -0.01% -0.01% -
Per Share
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 1.92 0.22 0.20 0.58 0.58 0.60 0.57 20.53%
EPS -1.03 -0.05 -0.04 -0.12 0.00 -0.05 -0.16 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 2.00 0.0253 0.0488 0.0606 7.75 10.40 -47.34%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 1.46 1.10 0.97 1.46 1.35 1.31 1.19 3.19%
EPS -0.78 -0.24 -0.22 -0.30 0.01 -0.11 -0.33 14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 9.9384 0.1233 0.1224 0.1412 16.7956 21.8328 -54.97%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 30/04/24 28/04/23 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.025 0.035 0.02 0.035 0.015 0.02 0.035 -
P/RPS 1.30 15.85 10.06 6.03 2.59 3.31 6.17 -21.30%
P/EPS -2.44 -71.50 -45.09 -29.29 463.70 -40.00 -22.54 -28.96%
EY -41.06 -1.40 -2.22 -3.41 0.22 -2.50 -4.44 40.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.02 0.79 0.72 0.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 28/06/24 28/06/23 30/12/21 30/12/20 30/12/19 28/12/18 29/12/17 -
Price 0.015 0.015 0.015 0.045 0.01 0.02 0.035 -
P/RPS 0.78 6.79 7.55 7.75 1.73 3.31 6.17 -27.24%
P/EPS -1.46 -30.64 -33.82 -37.66 309.13 -40.00 -22.54 -34.35%
EY -68.43 -3.26 -2.96 -2.66 0.32 -2.50 -4.44 52.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.01 0.59 0.92 0.17 0.00 0.00 -

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