[NEXGRAM] QoQ TTM Result on 31-Oct-2018 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
28-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- 3.34%
YoY- -233.19%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 58,341 55,572 51,370 46,708 45,638 50,953 50,992 9.41%
PBT -20,288 -39,797 -51,506 -55,820 -57,580 -18,200 -8,413 80.11%
Tax -1,554 -7,497 -312 -306 -297 1,788 -5,487 -56.97%
NP -21,842 -47,294 -51,818 -56,126 -57,877 -16,412 -13,900 35.27%
-
NP to SH -27,245 -52,878 -57,675 -55,929 -57,863 -16,668 -13,933 56.56%
-
Tax Rate - - - - - - - -
Total Cost 80,183 102,866 103,188 102,834 103,515 67,365 64,892 15.19%
-
Net Worth 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 -24.55%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 -24.55%
NOSH 2,071,204 2,071,204 2,071,204 2,071,204 1,949,134 1,883,000 1,883,000 6.57%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -37.44% -85.10% -100.87% -120.16% -126.82% -32.21% -27.26% -
ROE -0.22% -0.36% -0.40% -0.37% -40.56% -8.89% -0.07% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.84 2.75 2.60 2.42 2.41 2.73 2.73 2.67%
EPS -1.33 -2.62 -2.92 -2.90 -3.05 -0.89 -0.75 46.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 7.33 7.32 7.75 0.0752 0.1005 10.08 -29.22%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 6.56 6.25 5.78 5.26 5.13 5.73 5.74 9.33%
EPS -3.07 -5.95 -6.49 -6.29 -6.51 -1.88 -1.57 56.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.883 16.6396 16.2542 16.7956 0.1605 0.211 21.161 -24.55%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.015 0.02 0.015 0.02 0.03 0.065 0.035 -
P/RPS 0.53 0.73 0.58 0.82 1.25 2.38 1.28 -44.53%
P/EPS -1.13 -0.76 -0.51 -0.69 -0.98 -7.28 -4.69 -61.38%
EY -88.47 -131.04 -194.82 -145.18 -101.68 -13.74 -21.33 158.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.40 0.65 0.00 -
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 28/06/19 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 -
Price 0.015 0.015 0.015 0.02 0.025 0.035 0.05 -
P/RPS 0.53 0.54 0.58 0.82 1.04 1.28 1.83 -56.32%
P/EPS -1.13 -0.57 -0.51 -0.69 -0.82 -3.92 -6.70 -69.57%
EY -88.47 -174.72 -194.82 -145.18 -122.02 -25.52 -14.93 228.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.33 0.35 0.00 -

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