[NEXGRAM] QoQ TTM Result on 31-Jul-2020 [#4]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
29-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- -145.08%
YoY- -126.81%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 89,796 66,576 42,220 41,277 41,453 52,630 58,693 32.80%
PBT -62,603 -62,597 -65,579 -62,264 -23,897 -21,217 -19,187 120.14%
Tax 926 933 795 794 -1,704 -1,703 -1,568 -
NP -61,677 -61,664 -64,784 -61,470 -25,601 -22,920 -20,755 106.83%
-
NP to SH -62,403 -62,070 -64,527 -61,795 -25,214 -22,773 -26,215 78.37%
-
Tax Rate - - - - - - - -
Total Cost 151,473 128,240 107,004 102,747 67,054 75,550 79,448 53.81%
-
Net Worth 107,925 106,661 108,827 91,013 148,919 147,262 125,514 -9.58%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 107,925 106,661 108,827 91,013 148,919 147,262 125,514 -9.58%
NOSH 2,779,204 2,741,204 2,230,081 2,361,204 2,071,204 2,071,204 2,071,204 21.67%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -68.69% -92.62% -153.44% -148.92% -61.76% -43.55% -35.36% -
ROE -57.82% -58.19% -59.29% -67.90% -16.93% -15.46% -20.89% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 3.75 2.81 1.89 1.55 2.00 2.54 2.83 20.66%
EPS -2.61 -2.62 -2.89 -2.32 -1.22 -1.10 -1.27 61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.045 0.0488 0.0342 0.0719 0.0711 0.0606 -17.89%
Adjusted Per Share Value based on latest NOSH - 2,361,204
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 10.10 7.49 4.75 4.64 4.66 5.92 6.60 32.83%
EPS -7.02 -6.98 -7.26 -6.95 -2.84 -2.56 -2.95 78.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.12 0.1224 0.1024 0.1675 0.1657 0.1412 -9.59%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.04 0.04 0.035 0.055 0.015 0.015 0.015 -
P/RPS 1.07 1.42 1.85 3.55 0.75 0.59 0.53 59.80%
P/EPS -1.53 -1.53 -1.21 -2.37 -1.23 -1.36 -1.19 18.25%
EY -65.19 -65.47 -82.67 -42.22 -81.16 -73.30 -84.38 -15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.72 1.61 0.21 0.21 0.25 133.32%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/06/21 31/03/21 30/12/20 29/09/20 30/06/20 30/03/20 30/12/19 -
Price 0.03 0.05 0.045 0.045 0.025 0.005 0.01 -
P/RPS 0.80 1.78 2.38 2.90 1.25 0.20 0.35 73.60%
P/EPS -1.15 -1.91 -1.56 -1.94 -2.05 -0.45 -0.79 28.47%
EY -86.92 -52.37 -64.30 -51.60 -48.69 -219.90 -126.57 -22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.11 0.92 1.32 0.35 0.07 0.17 149.71%

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