[NEXGRAM] YoY TTM Result on 30-Apr-2021 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -0.54%
YoY- -147.49%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 27,992 89,796 41,453 55,572 50,953 44,174 96,596 -18.64%
PBT -9,228 -62,603 -23,897 -39,797 -18,200 -22,441 24,029 -
Tax -618 926 -1,704 -7,497 1,788 246 -166 24.48%
NP -9,846 -61,677 -25,601 -47,294 -16,412 -22,195 23,863 -
-
NP to SH -7,991 -62,403 -25,214 -52,878 -16,668 -20,483 23,725 -
-
Tax Rate - - - - - - 0.69% -
Total Cost 37,838 151,473 67,054 102,866 67,365 66,369 72,733 -10.31%
-
Net Worth 101,056 107,925 148,919 14,789,558 187,522 208,234 225,828 -12.53%
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 14,789,558 187,522 208,234 225,828 -12.53%
NOSH 4,416,670 2,779,204 2,071,204 2,071,204 1,883,000 1,883,000 1,837,499 15.73%
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 -35.17% -68.69% -61.76% -85.10% -32.21% -50.24% 24.70% -
ROE -7.91% -57.82% -16.93% -0.36% -8.89% -9.84% 10.51% -
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 0.58 3.75 2.00 2.75 2.73 2.37 5.26 -30.74%
EPS -0.17 -2.61 -1.22 -2.62 -0.89 -1.10 1.29 -
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 - 2,779,204
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 3.15 10.10 4.66 6.25 5.73 4.97 10.87 -18.64%
EPS -0.90 -7.02 -2.84 -5.95 -1.88 -2.30 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 0.2541 -12.53%
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 2.59 1.07 0.75 0.73 2.38 1.90 1.05 16.23%
P/EPS -9.08 -1.53 -1.23 -0.76 -7.28 -4.10 4.26 -
EY -11.02 -65.19 -81.16 -131.04 -13.74 -24.39 23.48 -
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 2.59 0.80 1.25 0.54 1.28 1.90 1.05 16.23%
P/EPS -9.08 -1.15 -2.05 -0.57 -3.92 -4.10 4.26 -
EY -11.02 -86.92 -48.69 -174.72 -25.52 -24.39 23.48 -
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