[NEXGRAM] QoQ Annualized Quarter Result on 31-Jan-2023

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jan-2023
Profit Trend
QoQ- 20.34%
YoY- -171.63%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 61,787 47,893 44,113 46,666 46,412 31,576 35,829 43.66%
PBT -15,738 -22,233 -10,349 -12,238 -15,796 -17,291 -9,265 42.22%
Tax -849 100 -376 76 156 -370 45 -
NP -16,588 -22,133 -10,725 -12,162 -15,640 -17,661 -9,220 47.76%
-
NP to SH -17,910 -22,585 -11,422 -12,810 -16,080 -14,039 -8,110 69.33%
-
Tax Rate - - - - - - - -
Total Cost 78,375 70,026 54,838 58,828 62,052 49,237 45,049 44.50%
-
Net Worth 102,182 9,839,959 8,833,361 8,480,027 88,333 93,365 101,056 0.73%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 102,182 9,839,959 8,833,361 8,480,027 88,333 93,365 101,056 0.73%
NOSH 648,812 648,812 4,416,680 4,416,680 4,416,680 4,416,680 4,416,670 -72.06%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin -26.85% -46.21% -24.31% -26.06% -33.70% -55.93% -25.73% -
ROE -17.53% -0.23% -0.13% -0.15% -18.20% -15.04% -8.03% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 12.09 1.05 1.00 1.06 1.05 0.72 0.74 540.59%
EPS -3.51 -0.50 -0.25 -0.30 -0.36 -0.32 -0.17 648.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1999 2.16 2.00 1.92 0.02 0.0214 0.0209 348.73%
Adjusted Per Share Value based on latest NOSH - 441,668
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 7.29 5.65 5.20 5.50 5.47 3.72 4.23 43.60%
EPS -2.11 -2.66 -1.35 -1.51 -1.90 -1.66 -0.96 68.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 11.6061 10.4188 10.0021 0.1042 0.1101 0.1192 0.72%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.025 0.015 0.035 0.045 0.005 0.01 0.015 -
P/RPS 0.21 1.43 3.50 4.26 0.48 1.38 2.02 -77.79%
P/EPS -0.71 -3.03 -13.53 -15.52 -1.37 -3.11 -8.94 -81.43%
EY -140.15 -33.05 -7.39 -6.45 -72.81 -32.18 -11.18 437.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.01 0.02 0.02 0.25 0.47 0.72 -67.95%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 15/12/23 27/09/23 28/06/23 30/03/23 29/12/22 30/09/22 30/06/22 -
Price 0.03 0.015 0.015 0.03 0.07 0.005 0.015 -
P/RPS 0.25 1.43 1.50 2.84 6.66 0.69 2.02 -75.07%
P/EPS -0.86 -3.03 -5.80 -10.34 -19.23 -1.55 -8.94 -78.91%
EY -116.79 -33.05 -17.24 -9.67 -5.20 -64.36 -11.18 375.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.01 0.01 0.02 3.50 0.23 0.72 -64.75%

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