Highlights

[NEXGRAM] YoY Quarter Result on 2021-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 01-Oct-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2021
Quarter 31-Jul-2021  [#4]
Profit Trend QoQ -     -155.92%    YoY -     95.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 CAGR
Revenue 1,120 15,839 16,015 13,246 18,561 9,470 22,154 -33.72%
  YoY % -92.93% -1.10% 20.90% -28.64% 96.00% -57.25% -
  Horiz. % 5.06% 71.49% 72.29% 59.79% 83.78% 42.75% 100.00%
PBT -1,722 -59,974 -21,607 -41,116 -1,736 -13,926 9,876 -
  YoY % 97.13% -177.57% 47.45% -2,268.43% 87.53% -241.01% -
  Horiz. % -17.44% -607.27% -218.78% -416.32% -17.58% -141.01% 100.00%
Tax -654 906 -1,592 -7,535 -5,450 321 0 -
  YoY % -172.19% 156.91% 78.87% -38.26% -1,797.82% 0.00% -
  Horiz. % -203.74% 282.24% -495.95% -2,347.35% -1,697.82% 100.00% -
NP -2,376 -59,068 -23,199 -48,651 -7,186 -13,605 9,876 -
  YoY % 95.98% -154.61% 52.32% -577.02% 47.18% -237.76% -
  Horiz. % -24.06% -598.10% -234.90% -492.62% -72.76% -137.76% 100.00%
NP to SH -2,531 -59,568 -22,987 -48,620 -7,425 -12,750 8,937 -
  YoY % 95.75% -159.14% 52.72% -554.81% 41.76% -242.67% -
  Horiz. % -28.32% -666.53% -257.21% -544.03% -83.08% -142.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,496 74,907 39,214 61,897 25,747 23,075 12,278 -15.89%
  YoY % -95.33% 91.02% -36.65% 140.40% 11.58% 87.94% -
  Horiz. % 28.47% 610.09% 319.38% 504.13% 209.70% 187.94% 100.00%
Net Worth 112,139 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 -1.24%
  YoY % 23.21% -99.26% 8,550.42% -99.28% -8.54% 17,580.93% -
  Horiz. % 91.34% 74.14% 10,051.14% 116.19% 16,171.50% 17,680.93% 100.00%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 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 30/04/14 CAGR
Net Worth 112,139 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 -1.24%
  YoY % 23.21% -99.26% 8,550.42% -99.28% -8.54% 17,580.93% -
  Horiz. % 91.34% 74.14% 10,051.14% 116.19% 16,171.50% 17,680.93% 100.00%
NOSH 3,617,393 2,661,204 2,053,144 1,896,876 1,865,896 1,860,000 940,736 20.39%
  YoY % 35.93% 29.62% 8.24% 1.66% 0.32% 97.72% -
  Horiz. % 384.53% 282.89% 218.25% 201.64% 198.34% 197.72% 100.00%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 CAGR
NP Margin -212.14 % -372.93 % -144.86 % -367.29 % -38.72 % -143.66 % 44.58 % -
  YoY % 43.12% -157.44% 60.56% -848.58% 73.05% -422.25% -
  Horiz. % -475.86% -836.54% -324.94% -823.89% -86.86% -322.25% 100.00%
ROE -2.26 % -65.45 % -0.19 % -34.08 % -0.04 % -0.06 % 7.28 % -
  YoY % 96.55% -34,347.37% 99.44% -85,100.01% 33.33% -100.82% -
  Horiz. % -31.04% -899.04% -2.61% -468.13% -0.55% -0.82% 100.00%
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 CAGR
RPS 0.03 0.60 0.78 0.70 0.99 0.51 2.35 -45.17%
  YoY % -95.00% -23.08% 11.43% -29.29% 94.12% -78.30% -
  Horiz. % 1.28% 25.53% 33.19% 29.79% 42.13% 21.70% 100.00%
EPS -0.07 -2.24 -1.12 -2.56 -0.40 -0.68 0.95 -
  YoY % 96.88% -100.00% 56.25% -540.00% 41.18% -171.58% -
  Horiz. % -7.37% -235.79% -117.89% -269.47% -42.11% -71.58% 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 0.1305 -17.97%
  YoY % -9.36% -99.43% 7,892.02% -99.29% -8.83% 8,842.53% -
  Horiz. % 23.75% 26.21% 4,605.36% 57.62% 8,153.26% 8,942.53% 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 30/04/14 CAGR
RPS 0.03 0.36 0.36 0.30 0.42 0.21 0.50 -32.14%
  YoY % -91.67% 0.00% 20.00% -28.57% 100.00% -58.00% -
  Horiz. % 6.00% 72.00% 72.00% 60.00% 84.00% 42.00% 100.00%
EPS -0.06 -1.35 -0.52 -1.10 -0.17 -0.29 0.20 -
  YoY % 95.56% -159.62% 52.73% -547.06% 41.38% -245.00% -
  Horiz. % -30.00% -675.00% -260.00% -550.00% -85.00% -145.00% 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 4.9146 0.0278 -1.24%
  YoY % 23.30% -99.26% 8,549.54% -99.28% -8.54% 17,578.42% -
  Horiz. % 91.37% 74.10% 10,049.64% 116.19% 16,169.06% 17,678.42% 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 30/04/14 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/14 -
Price 0.0250 0.0550 0.0150 0.0300 0.0400 0.0500 0.1200 -
P/RPS 80.75 9.24 1.92 4.30 4.02 9.82 5.10 46.31%
  YoY % 773.92% 381.25% -55.35% 6.97% -59.06% 92.55% -
  Horiz. % 1,583.33% 181.18% 37.65% 84.31% 78.82% 192.55% 100.00%
P/EPS -35.73 -2.46 -1.34 -1.17 -10.05 -7.29 12.63 -
  YoY % -1,352.44% -83.58% -14.53% 88.36% -37.86% -157.72% -
  Horiz. % -282.90% -19.48% -10.61% -9.26% -79.57% -57.72% 100.00%
EY -2.80 -40.70 -74.64 -85.44 -9.95 -13.71 7.92 -
  YoY % 93.12% 45.47% 12.64% -758.69% 27.43% -273.11% -
  Horiz. % -35.35% -513.89% -942.42% -1,078.79% -125.63% -173.11% 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 0.92 -1.74%
  YoY % -49.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.04% 175.00% 0.00% 43.48% 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 30/04/14 CAGR
Date 01/10/21 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/14 -
Price 0.0250 0.0450 0.0150 0.0250 0.0400 0.0450 0.1100 -
P/RPS 80.75 7.56 1.92 3.58 4.02 8.84 4.67 48.10%
  YoY % 968.12% 293.75% -46.37% -10.95% -54.52% 89.29% -
  Horiz. % 1,729.12% 161.88% 41.11% 76.66% 86.08% 189.29% 100.00%
P/EPS -35.73 -2.01 -1.34 -0.98 -10.05 -6.56 11.58 -
  YoY % -1,677.61% -50.00% -36.73% 90.25% -53.20% -156.65% -
  Horiz. % -308.55% -17.36% -11.57% -8.46% -86.79% -56.65% 100.00%
EY -2.80 -49.74 -74.64 -102.53 -9.95 -15.23 8.64 -
  YoY % 94.37% 33.36% 27.20% -930.45% 34.67% -276.27% -
  Horiz. % -32.41% -575.69% -863.89% -1,186.69% -115.16% -176.27% 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 0.84 -0.50%
  YoY % -38.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.43% 157.14% 0.00% 39.29% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
6. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS