[NEXGRAM] QoQ TTM Result on 31-Oct-2021 [#1]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 13.87%
YoY- 92.84%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 31,576 27,992 46,693 70,738 75,077 89,796 66,576 -39.26%
PBT -17,849 -9,228 -6,399 -4,218 -4,351 -62,603 -62,597 -56.77%
Tax -384 -618 -621 -627 -634 926 933 -
NP -18,233 -9,846 -7,020 -4,845 -4,985 -61,677 -61,664 -55.71%
-
NP to SH -12,601 -7,991 -5,785 -4,622 -5,366 -62,403 -62,070 -65.55%
-
Tax Rate - - - - - - - -
Total Cost 49,809 37,838 53,713 75,583 80,062 151,473 128,240 -46.85%
-
Net Worth 93,365 101,056 103,215 109,577 112,139 107,925 106,661 -8.51%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 93,365 101,056 103,215 109,577 112,139 107,925 106,661 -8.51%
NOSH 4,416,680 4,416,670 4,416,670 4,416,670 3,674,983 2,779,204 2,741,204 37.55%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin -57.74% -35.17% -15.03% -6.85% -6.64% -68.69% -92.62% -
ROE -13.50% -7.91% -5.60% -4.22% -4.79% -57.82% -58.19% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 0.72 0.58 1.02 1.63 2.08 3.75 2.81 -59.75%
EPS -0.29 -0.17 -0.13 -0.11 -0.15 -2.61 -2.62 -77.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0209 0.0225 0.0253 0.031 0.0451 0.045 -39.15%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 3.55 3.15 5.25 7.96 8.45 10.10 7.49 -39.29%
EPS -1.42 -0.90 -0.65 -0.52 -0.60 -7.02 -6.98 -65.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1137 0.1161 0.1233 0.1262 0.1214 0.12 -8.53%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.01 0.015 0.015 0.02 0.025 0.04 0.04 -
P/RPS 1.38 2.59 1.47 1.22 1.20 1.07 1.42 -1.89%
P/EPS -3.46 -9.08 -11.89 -18.74 -16.85 -1.53 -1.53 72.54%
EY -28.88 -11.02 -8.41 -5.34 -5.93 -65.19 -65.47 -42.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.67 0.79 0.81 0.89 0.89 -34.74%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 30/09/22 30/06/22 31/03/22 30/12/21 01/10/21 30/06/21 31/03/21 -
Price 0.005 0.015 0.01 0.015 0.025 0.03 0.05 -
P/RPS 0.69 2.59 0.98 0.92 1.20 0.80 1.78 -46.92%
P/EPS -1.73 -9.08 -7.93 -14.06 -16.85 -1.15 -1.91 -6.40%
EY -57.76 -11.02 -12.61 -7.11 -5.93 -86.92 -52.37 6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.72 0.44 0.59 0.81 0.67 1.11 -65.08%

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