[NEXGRAM] YoY TTM Result on 31-Jan-2018 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 17.0%
YoY- 44.07%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Revenue 66,576 52,630 51,370 50,992 46,205 142,945 101,330 -8.04%
PBT -62,597 -21,217 -51,506 -8,413 -27,026 14,705 34,162 -
Tax 933 -1,703 -312 -5,487 365 -5,124 -5,280 -
NP -61,664 -22,920 -51,818 -13,900 -26,661 9,581 28,882 -
-
NP to SH -62,070 -22,773 -57,675 -13,933 -24,913 8,844 29,446 -
-
Tax Rate - - - - - 34.85% 15.46% -
Total Cost 128,240 75,550 103,188 64,892 72,866 133,364 72,448 12.08%
-
Net Worth 106,661 147,262 14,446,936 18,808,232 209,353 253,435 232,321 -14.40%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Net Worth 106,661 147,262 14,446,936 18,808,232 209,353 253,435 232,321 -14.40%
NOSH 2,741,204 2,071,204 2,071,204 1,883,000 1,865,896 1,856,666 1,861,550 8.03%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
NP Margin -92.62% -43.55% -100.87% -27.26% -57.70% 6.70% 28.50% -
ROE -58.19% -15.46% -0.40% -0.07% -11.90% 3.49% 12.67% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
RPS 2.81 2.54 2.60 2.73 2.48 7.70 5.44 -12.36%
EPS -2.62 -1.10 -2.92 -0.75 -1.34 0.48 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0711 7.32 10.08 0.1122 0.1365 0.1248 -18.43%
Adjusted Per Share Value based on latest NOSH - 1,883,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
RPS 7.49 5.92 5.78 5.74 5.20 16.08 11.40 -8.04%
EPS -6.98 -2.56 -6.49 -1.57 -2.80 1.00 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1657 16.2542 21.161 0.2355 0.2851 0.2614 -14.40%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 -
Price 0.04 0.015 0.015 0.035 0.035 0.075 0.065 -
P/RPS 1.42 0.59 0.58 1.28 1.41 0.97 1.19 3.59%
P/EPS -1.53 -1.36 -0.51 -4.69 -2.62 15.75 4.11 -
EY -65.47 -73.30 -194.82 -21.33 -38.15 6.35 24.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.21 0.00 0.00 0.31 0.55 0.52 11.33%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 CAGR
Date 31/03/21 30/03/20 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 -
Price 0.05 0.005 0.015 0.05 0.055 0.095 0.06 -
P/RPS 1.78 0.20 0.58 1.83 2.22 1.23 1.10 10.09%
P/EPS -1.91 -0.45 -0.51 -6.70 -4.12 19.94 3.79 -
EY -52.37 -219.90 -194.82 -14.93 -24.28 5.01 26.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.07 0.00 0.00 0.49 0.70 0.48 18.23%

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