Highlights

[NEXGRAM] YoY Annual (Unaudited) Result on 2020-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend YoY -     -182.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
Revenue 75,077 41,277 58,341 45,638 53,162 0 135,340 -8.99%
  YoY % 81.89% -29.25% 27.83% -14.15% 0.00% 0.00% -
  Horiz. % 55.47% 30.50% 43.11% 33.72% 39.28% 0.00% 100.00%
PBT -4,350 -62,264 -20,288 -57,581 -11,363 0 13,151 -
  YoY % 93.01% -206.90% 64.77% -406.74% 0.00% 0.00% -
  Horiz. % -33.08% -473.45% -154.27% -437.85% -86.40% 0.00% 100.00%
Tax -635 795 -1,553 -296 -5,489 0 -4,173 -25.98%
  YoY % -179.87% 151.19% -424.66% 94.61% 0.00% 0.00% -
  Horiz. % 15.22% -19.05% 37.22% 7.09% 131.54% -0.00% 100.00%
NP -4,985 -61,469 -21,841 -57,877 -16,852 0 8,978 -
  YoY % 91.89% -181.44% 62.26% -243.44% 0.00% 0.00% -
  Horiz. % -55.52% -684.66% -243.27% -644.65% -187.70% 0.00% 100.00%
NP to SH -5,060 -61,890 -21,913 -57,864 -16,190 0 6,977 -
  YoY % 91.82% -182.44% 62.13% -257.41% 0.00% 0.00% -
  Horiz. % -72.52% -887.06% -314.07% -829.35% -232.05% 0.00% 100.00%
Tax Rate - % - % - % - % - % - % 31.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 80,062 102,746 80,182 103,515 70,014 0 126,362 -7.03%
  YoY % -22.08% 28.14% -22.54% 47.85% 0.00% 0.00% -
  Horiz. % 63.36% 81.31% 63.45% 81.92% 55.41% 0.00% 100.00%
Net Worth 112,139 91,013 12,339,400 142,645 19,853,135 21,894,014 195,355 -8.49%
  YoY % 23.21% -99.26% 8,550.42% -99.28% -9.32% 11,107.24% -
  Horiz. % 57.40% 46.59% 6,316.37% 73.02% 10,162.54% 11,207.24% 100.00%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
Net Worth 112,139 91,013 12,339,400 142,645 19,853,135 21,894,014 195,355 -8.49%
  YoY % 23.21% -99.26% 8,550.42% -99.28% -9.32% 11,107.24% -
  Horiz. % 57.40% 46.59% 6,316.37% 73.02% 10,162.54% 11,207.24% 100.00%
NOSH 3,617,393 2,661,204 2,053,144 1,896,876 1,865,896 1,876,093 1,453,541 15.69%
  YoY % 35.93% 29.62% 8.24% 1.66% -0.54% 29.07% -
  Horiz. % 248.87% 183.08% 141.25% 130.50% 128.37% 129.07% 100.00%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
NP Margin -6.64 % -148.92 % -37.44 % -126.82 % -31.70 % - % 6.63 % -
  YoY % 95.54% -297.76% 70.48% -300.06% 0.00% 0.00% -
  Horiz. % -100.15% -2,246.15% -564.71% -1,912.82% -478.13% 0.00% 100.00%
ROE -4.51 % -68.00 % -0.18 % -40.57 % -0.08 % - % 3.57 % -
  YoY % 93.37% -37,677.78% 99.56% -50,612.50% 0.00% 0.00% -
  Horiz. % -126.33% -1,904.76% -5.04% -1,136.41% -2.24% 0.00% 100.00%
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
RPS 2.08 1.55 2.84 2.41 2.85 - 9.31 -21.30%
  YoY % 34.19% -45.42% 17.84% -15.44% 0.00% 0.00% -
  Horiz. % 22.34% 16.65% 30.50% 25.89% 30.61% 0.00% 100.00%
EPS -0.14 -2.33 -1.07 -3.05 -0.87 0.00 0.48 -
  YoY % 93.99% -117.76% 64.92% -250.57% 0.00% 0.00% -
  Horiz. % -29.17% -485.42% -222.92% -635.42% -181.25% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0310 0.0342 6.0100 0.0752 10.6400 11.6700 0.1344 -20.90%
  YoY % -9.36% -99.43% 7,892.02% -99.29% -8.83% 8,583.04% -
  Horiz. % 23.07% 25.45% 4,471.73% 55.95% 7,916.67% 8,683.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
RPS 1.70 0.93 1.32 1.03 1.20 - 3.06 -8.97%
  YoY % 82.80% -29.55% 28.16% -14.17% 0.00% 0.00% -
  Horiz. % 55.56% 30.39% 43.14% 33.66% 39.22% 0.00% 100.00%
EPS -0.11 -1.40 -0.50 -1.31 -0.37 0.00 0.16 -
  YoY % 92.14% -180.00% 61.83% -254.05% 0.00% 0.00% -
  Horiz. % -68.75% -875.00% -312.50% -818.75% -231.25% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0254 0.0206 2.7938 0.0323 4.4950 4.9571 0.0442 -8.47%
  YoY % 23.30% -99.26% 8,549.54% -99.28% -9.32% 11,115.16% -
  Horiz. % 57.47% 46.61% 6,320.81% 73.08% 10,169.68% 11,215.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/15 -
Price 0.0250 0.0550 0.0150 0.0300 0.0400 0.0500 0.1150 -
P/RPS 1.20 3.55 0.53 1.25 1.40 0.00 1.24 -0.52%
  YoY % -66.20% 569.81% -57.60% -10.71% 0.00% 0.00% -
  Horiz. % 96.77% 286.29% 42.74% 100.81% 112.90% 0.00% 100.00%
P/EPS -17.87 -2.36 -1.41 -0.98 -4.61 0.00 23.96 -
  YoY % -657.20% -67.38% -43.88% 78.74% 0.00% 0.00% -
  Horiz. % -74.58% -9.85% -5.88% -4.09% -19.24% 0.00% 100.00%
EY -5.60 -42.28 -71.15 -101.68 -21.69 0.00 4.17 -
  YoY % 86.75% 40.58% 30.03% -368.79% 0.00% 0.00% -
  Horiz. % -134.29% -1,013.91% -1,706.23% -2,438.37% -520.14% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 1.61 0.00 0.40 0.00 0.00 0.86 -0.95%
  YoY % -49.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.19% 187.21% 0.00% 46.51% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/15 CAGR
Date 01/10/21 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/15 -
Price 0.0250 0.0450 0.0150 0.0250 0.0400 0.0450 0.1000 -
P/RPS 1.20 2.90 0.53 1.04 1.40 0.00 1.07 1.85%
  YoY % -58.62% 447.17% -49.04% -25.71% 0.00% 0.00% -
  Horiz. % 112.15% 271.03% 49.53% 97.20% 130.84% 0.00% 100.00%
P/EPS -17.87 -1.93 -1.41 -0.82 -4.61 0.00 20.83 -
  YoY % -825.91% -36.88% -71.95% 82.21% 0.00% 0.00% -
  Horiz. % -85.79% -9.27% -6.77% -3.94% -22.13% 0.00% 100.00%
EY -5.60 -51.68 -71.15 -122.02 -21.69 0.00 4.80 -
  YoY % 89.16% 27.36% 41.69% -462.56% 0.00% 0.00% -
  Horiz. % -116.67% -1,076.67% -1,482.29% -2,542.08% -451.87% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 1.32 0.00 0.33 0.00 0.00 0.74 1.45%
  YoY % -38.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.46% 178.38% 0.00% 44.59% 0.00% 0.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

374  393  584  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.985+0.02 
 SMTRACK 0.19-0.03 
 G3 0.080.00 
 SAPNRG 0.045-0.005 
 MATANG 0.10+0.01 
 AGES 0.0250.00 
 INARI 3.24-0.05 
 WIDAD 0.375+0.005 
 CUSCAPI 0.425+0.03 
 ATAIMS 0.495-0.025 
PARTNERS & BROKERS