[NEXGRAM] QoQ Cumulative Quarter Result on 30-Apr-2024 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
30-Apr-2024 [#1]
Profit Trend
QoQ- 73.49%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Cumulative Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 27,556 12,978 83,637 72,085 47,893 33,085 23,333 11.73%
PBT -4,688 -6,034 -23,734 -18,362 -22,233 -7,762 -6,119 -16.28%
Tax 1 0 -1,496 -991 100 -282 38 -91.17%
NP -4,687 -6,034 -25,230 -19,353 -22,133 -8,044 -6,081 -15.94%
-
NP to SH -6,288 -6,929 -26,133 -20,895 -22,585 -8,567 -6,405 -1.22%
-
Tax Rate - - - - - - - -
Total Cost 32,243 19,012 108,867 91,438 70,026 41,129 29,414 6.31%
-
Net Worth 113,203 108,478 99,435 102,182 9,839,959 8,833,361 8,480,027 -94.38%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 113,203 108,478 99,435 102,182 9,839,959 8,833,361 8,480,027 -94.38%
NOSH 888,814 847,827 663,304 648,812 648,812 4,416,680 441,668 59.46%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin -17.01% -46.49% -30.17% -26.85% -46.21% -24.31% -26.06% -
ROE -5.55% -6.39% -26.28% -20.45% -0.23% -0.10% -0.08% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 4.08 1.92 15.63 14.10 1.05 0.75 0.53 290.35%
EPS -0.93 -1.03 -4.88 -4.09 -0.50 -0.19 -0.15 237.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.1607 0.1858 0.1999 2.16 2.00 1.92 -80.34%
Adjusted Per Share Value based on latest NOSH - 847,827
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 3.10 1.46 9.41 8.11 5.39 3.72 2.63 11.59%
EPS -0.71 -0.78 -2.94 -2.35 -2.54 -0.96 -0.72 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1274 0.122 0.1119 0.115 11.0709 9.9384 9.5408 -94.38%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.015 0.025 0.03 0.025 0.015 0.035 0.045 -
P/RPS 0.37 1.30 0.19 0.18 1.43 4.67 8.52 -87.66%
P/EPS -1.61 -2.44 -0.61 -0.61 -3.03 -18.04 -31.03 -86.11%
EY -62.10 -41.06 -162.77 -163.51 -33.05 -5.54 -3.22 620.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.16 0.16 0.13 0.01 0.02 0.02 172.81%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 27/09/24 28/06/24 29/03/24 15/12/23 27/09/23 28/06/23 30/03/23 -
Price 0.015 0.015 0.03 0.03 0.015 0.015 0.03 -
P/RPS 0.37 0.78 0.19 0.21 1.43 2.00 5.68 -83.83%
P/EPS -1.61 -1.46 -0.61 -0.73 -3.03 -7.73 -20.69 -81.80%
EY -62.10 -68.43 -162.77 -136.26 -33.05 -12.93 -4.83 449.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.16 0.15 0.01 0.01 0.02 172.81%

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