[NEXGRAM] QoQ Quarter Result on 30-Apr-2022 [#3]

Announcement Date
30-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -828.78%
YoY- -223.05%
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 9,016 9,249 8,607 1,120 27,717 33,294 12,946 -21.48%
PBT -4,030 -771 -2,705 -1,722 -1,201 1,410 -2,838 26.41%
Tax 3 2 31 -654 0 -4 24 -75.09%
NP -4,027 -769 -2,674 -2,376 -1,201 1,406 -2,814 27.07%
-
NP to SH -3,195 -344 -1,921 -2,531 -989 819 -2,665 12.89%
-
Tax Rate - - - - - 0.28% - -
Total Cost 13,043 10,018 11,281 3,496 28,918 31,888 15,760 -11.88%
-
Net Worth 101,056 103,215 109,577 112,139 107,925 106,661 108,827 -4.83%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 101,056 103,215 109,577 112,139 107,925 106,661 108,827 -4.83%
NOSH 4,416,670 4,416,670 4,416,670 3,674,983 2,779,204 2,741,204 2,230,081 57.90%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin -44.67% -8.31% -31.07% -212.14% -4.33% 4.22% -21.74% -
ROE -3.16% -0.33% -1.75% -2.26% -0.92% 0.77% -2.45% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.19 0.20 0.20 0.03 1.16 1.40 0.58 -52.57%
EPS -0.07 -0.01 -0.04 -0.07 -0.04 0.03 -0.12 -30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0225 0.0253 0.031 0.0451 0.045 0.0488 -43.27%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.20 0.21 0.19 0.03 0.63 0.75 0.29 -21.99%
EPS -0.07 -0.01 -0.04 -0.06 -0.02 0.02 -0.06 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0234 0.0248 0.0254 0.0244 0.0241 0.0246 -4.67%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.015 0.015 0.02 0.025 0.04 0.04 0.035 -
P/RPS 8.04 7.44 10.06 80.75 3.45 2.85 6.03 21.20%
P/EPS -22.70 -200.03 -45.09 -35.73 -96.79 115.76 -29.29 -15.66%
EY -4.41 -0.50 -2.22 -2.80 -1.03 0.86 -3.41 18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.79 0.81 0.89 0.89 0.72 0.00%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 30/06/22 31/03/22 30/12/21 01/10/21 30/06/21 31/03/21 30/12/20 -
Price 0.015 0.01 0.015 0.025 0.03 0.05 0.045 -
P/RPS 8.04 4.96 7.55 80.75 2.59 3.56 7.75 2.48%
P/EPS -22.70 -133.35 -33.82 -35.73 -72.59 144.70 -37.66 -28.71%
EY -4.41 -0.75 -2.96 -2.80 -1.38 0.69 -2.66 40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.44 0.59 0.81 0.67 1.11 0.92 -15.11%

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