[NEXGRAM] YoY TTM Result on 31-Jan-2021 [#2]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 3.81%
YoY- -172.56%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 63,300 47,895 46,693 66,576 52,630 51,370 50,992 3.38%
PBT -6,188 -22,234 -6,399 -62,597 -21,217 -51,506 -8,413 -4.61%
Tax -1,596 101 -621 933 -1,703 -312 -5,487 -17.29%
NP -7,784 -22,133 -7,020 -61,664 -22,920 -51,818 -13,900 -8.53%
-
NP to SH -9,836 -22,586 -5,785 -62,070 -22,773 -57,675 -13,933 -5.21%
-
Tax Rate - - - - - - - -
Total Cost 71,084 70,028 53,713 128,240 75,550 103,188 64,892 1.41%
-
Net Worth 113,203 9,839,959 103,215 106,661 147,262 14,446,936 18,808,232 -54.45%
Dividend
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 113,203 9,839,959 103,215 106,661 147,262 14,446,936 18,808,232 -54.45%
NOSH 888,814 648,812 4,416,670 2,741,204 2,071,204 2,071,204 1,883,000 -10.90%
Ratio Analysis
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -12.30% -46.21% -15.03% -92.62% -43.55% -100.87% -27.26% -
ROE -8.69% -0.23% -5.60% -58.19% -15.46% -0.40% -0.07% -
Per Share
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 9.38 1.05 1.02 2.81 2.54 2.60 2.73 20.90%
EPS -1.46 -0.50 -0.13 -2.62 -1.10 -2.92 -0.75 10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 2.16 0.0225 0.045 0.0711 7.32 10.08 -46.74%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 7.12 5.39 5.25 7.49 5.92 5.78 5.74 3.36%
EPS -1.11 -2.54 -0.65 -6.98 -2.56 -6.49 -1.57 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1274 11.0709 0.1161 0.12 0.1657 16.2542 21.161 -54.45%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/07/24 31/07/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.015 0.015 0.015 0.04 0.015 0.015 0.035 -
P/RPS 0.16 1.43 1.47 1.42 0.59 0.58 1.28 -27.37%
P/EPS -1.03 -3.03 -11.89 -1.53 -1.36 -0.51 -4.69 -20.79%
EY -97.14 -33.05 -8.41 -65.47 -73.30 -194.82 -21.33 26.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.01 0.67 0.89 0.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 27/09/24 27/09/23 31/03/22 31/03/21 30/03/20 22/03/19 30/03/18 -
Price 0.015 0.015 0.01 0.05 0.005 0.015 0.05 -
P/RPS 0.16 1.43 0.98 1.78 0.20 0.58 1.83 -31.25%
P/EPS -1.03 -3.03 -7.93 -1.91 -0.45 -0.51 -6.70 -25.02%
EY -97.14 -33.05 -12.61 -52.37 -219.90 -194.82 -14.93 33.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.01 0.44 1.11 0.07 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