[NEXGRAM] QoQ Annualized Quarter Result on 31-Jul-2022 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- -73.09%
YoY- -177.45%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 44,113 46,666 46,412 31,576 35,829 35,712 34,428 18.02%
PBT -10,349 -12,238 -15,796 -17,291 -9,265 -5,632 -10,820 -2.93%
Tax -376 76 156 -370 45 66 124 -
NP -10,725 -12,162 -15,640 -17,661 -9,220 -5,566 -10,696 0.18%
-
NP to SH -11,422 -12,810 -16,080 -14,039 -8,110 -4,716 -7,684 30.34%
-
Tax Rate - - - - - - - -
Total Cost 54,838 58,828 62,052 49,237 45,049 41,278 45,124 13.92%
-
Net Worth 8,833,361 8,480,027 88,333 93,365 101,056 103,215 109,577 1781.17%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 8,833,361 8,480,027 88,333 93,365 101,056 103,215 109,577 1781.17%
NOSH 4,416,680 4,416,680 4,416,680 4,416,680 4,416,670 4,416,670 4,416,670 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin -24.31% -26.06% -33.70% -55.93% -25.73% -15.59% -31.07% -
ROE -0.13% -0.15% -18.20% -15.04% -8.03% -4.57% -7.01% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 1.00 1.06 1.05 0.72 0.74 0.78 0.79 17.06%
EPS -0.25 -0.30 -0.36 -0.32 -0.17 -0.10 -0.16 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.92 0.02 0.0214 0.0209 0.0225 0.0253 1756.73%
Adjusted Per Share Value based on latest NOSH - 4,416,680
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 5.21 5.51 5.48 3.73 4.23 4.21 4.06 18.14%
EPS -1.35 -1.51 -1.90 -1.66 -0.96 -0.56 -0.91 30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.425 10.008 0.1042 0.1102 0.1193 0.1218 0.1293 1781.38%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.035 0.045 0.005 0.01 0.015 0.015 0.02 -
P/RPS 3.50 4.26 0.48 1.38 2.02 1.93 2.52 24.55%
P/EPS -13.53 -15.52 -1.37 -3.11 -8.94 -14.59 -11.27 12.99%
EY -7.39 -6.45 -72.81 -32.18 -11.18 -6.85 -8.87 -11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.25 0.47 0.72 0.67 0.79 -91.43%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 30/03/23 29/12/22 30/09/22 30/06/22 31/03/22 30/12/21 -
Price 0.015 0.03 0.07 0.005 0.015 0.01 0.015 -
P/RPS 1.50 2.84 6.66 0.69 2.02 1.28 1.89 -14.31%
P/EPS -5.80 -10.34 -19.23 -1.55 -8.94 -9.73 -8.45 -22.24%
EY -17.24 -9.67 -5.20 -64.36 -11.18 -10.28 -11.83 28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 3.50 0.23 0.72 0.44 0.59 -93.45%

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