[NEXGRAM] YoY TTM Result on 31-Jul-2021 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
01-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 91.4%
YoY- 91.32%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 31,576 75,077 41,277 58,341 45,638 53,163 79,298 -14.22%
PBT -17,849 -4,351 -62,264 -20,288 -57,580 -11,363 10,527 -
Tax -384 -634 794 -1,554 -297 -5,488 162 -
NP -18,233 -4,985 -61,470 -21,842 -57,877 -16,851 10,689 -
-
NP to SH -12,601 -5,366 -61,795 -27,245 -57,863 -16,190 11,488 -
-
Tax Rate - - - - - - -1.54% -
Total Cost 49,809 80,062 102,747 80,183 103,515 70,014 68,609 -5.19%
-
Net Worth 93,365 112,139 91,013 12,339,400 142,645 19,853,135 21,706,200 -59.65%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 93,365 112,139 91,013 12,339,400 142,645 19,853,135 21,706,200 -59.65%
NOSH 4,416,680 3,674,983 2,361,204 2,071,204 1,949,134 1,883,000 1,860,000 15.49%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin -57.74% -6.64% -148.92% -37.44% -126.82% -31.70% 13.48% -
ROE -13.50% -4.79% -67.90% -0.22% -40.56% -0.08% 0.05% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 0.72 2.08 1.55 2.84 2.41 2.85 4.26 -25.63%
EPS -0.29 -0.15 -2.32 -1.33 -3.05 -0.87 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.031 0.0342 6.01 0.0752 10.64 11.67 -64.99%
Adjusted Per Share Value based on latest NOSH - 3,674,983
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 3.55 8.45 4.64 6.56 5.13 5.98 8.92 -14.22%
EPS -1.42 -0.60 -6.95 -3.07 -6.51 -1.82 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1262 0.1024 13.883 0.1605 22.3366 24.4215 -59.65%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.01 0.025 0.055 0.015 0.03 0.04 0.05 -
P/RPS 1.38 1.20 3.55 0.53 1.25 1.40 1.17 2.78%
P/EPS -3.46 -16.85 -2.37 -1.13 -0.98 -4.61 8.10 -
EY -28.88 -5.93 -42.22 -88.47 -101.68 -21.69 12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 1.61 0.00 0.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 30/09/22 01/10/21 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 -
Price 0.005 0.025 0.045 0.015 0.025 0.04 0.045 -
P/RPS 0.69 1.20 2.90 0.53 1.04 1.40 1.06 -6.90%
P/EPS -1.73 -16.85 -1.94 -1.13 -0.82 -4.61 7.29 -
EY -57.76 -5.93 -51.60 -88.47 -122.02 -21.69 13.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.81 1.32 0.00 0.33 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