[NEXGRAM] YoY TTM Result on 31-Oct-2019 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 3.78%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 37,790 70,738 42,220 58,693 46,708 50,312 61,723 -7.27%
PBT -18,105 -4,218 -65,579 -19,187 -55,820 -11,490 4,044 -
Tax -702 -627 795 -1,568 -306 -5,480 200 -
NP -18,807 -4,845 -64,784 -20,755 -56,126 -16,970 4,244 -
-
NP to SH -15,709 -4,622 -64,527 -26,215 -55,929 -16,786 5,288 -
-
Tax Rate - - - - - - -4.95% -
Total Cost 56,597 75,583 107,004 79,448 102,834 67,282 57,479 -0.23%
-
Net Worth 8,833,361 109,577 108,827 125,514 14,928,214 19,405,318 214,204 77.23%
Dividend
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 8,833,361 109,577 108,827 125,514 14,928,214 19,405,318 214,204 77.23%
NOSH 4,416,680 4,416,670 2,230,081 2,071,204 2,071,204 1,883,000 1,865,896 14.17%
Ratio Analysis
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin -49.77% -6.85% -153.44% -35.36% -120.16% -33.73% 6.88% -
ROE -0.18% -4.22% -59.29% -20.89% -0.37% -0.09% 2.47% -
Per Share
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 0.86 1.63 1.89 2.83 2.42 2.70 3.31 -18.72%
EPS -0.36 -0.11 -2.89 -1.27 -2.90 -0.90 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 0.0253 0.0488 0.0606 7.75 10.40 0.1148 55.23%
Adjusted Per Share Value based on latest NOSH - 2,071,204
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 4.25 7.96 4.75 6.60 5.26 5.66 6.94 -7.26%
EPS -1.77 -0.52 -7.26 -2.95 -6.29 -1.89 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9384 0.1233 0.1224 0.1412 16.7956 21.8328 0.241 77.23%
Price Multiplier on Financial Quarter End Date
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 28/04/23 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.035 0.02 0.035 0.015 0.02 0.035 0.045 -
P/RPS 4.09 1.22 1.85 0.53 0.82 1.30 1.36 18.46%
P/EPS -9.84 -18.74 -1.21 -1.19 -0.69 -3.89 15.88 -
EY -10.16 -5.34 -82.67 -84.38 -145.18 -25.70 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.79 0.72 0.25 0.00 0.00 0.39 -36.68%
Price Multiplier on Announcement Date
30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 28/06/23 30/12/21 30/12/20 30/12/19 28/12/18 29/12/17 12/01/17 -
Price 0.015 0.015 0.045 0.01 0.02 0.035 0.045 -
P/RPS 1.75 0.92 2.38 0.35 0.82 1.30 1.36 3.95%
P/EPS -4.22 -14.06 -1.56 -0.79 -0.69 -3.89 15.88 -
EY -23.71 -7.11 -64.30 -126.57 -145.18 -25.70 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.59 0.92 0.17 0.00 0.00 0.39 -43.09%

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