[NEXGRAM] YoY Annualized Quarter Result on 30-Apr-2018 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- 1.11%
YoY- -5.46%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
Revenue 98,609 33,917 56,434 43,189 46,136 105,378 154,660 -6.94%
PBT -3,504 -3,053 1,758 -21,953 -12,834 26,213 10,592 -
Tax 26 -148 50 9,652 -53 -180 -4 -
NP -3,477 -3,201 1,809 -12,301 -12,888 26,033 10,588 -
-
NP to SH -3,780 -3,094 1,432 -12,325 -11,686 25,881 6,530 -
-
Tax Rate - - -2.84% - - 0.69% 0.04% -
Total Cost 102,086 37,118 54,625 55,490 59,024 79,345 144,072 -5.36%
-
Net Worth 107,925 148,919 14,789,558 187,522 208,234 229,590 195,775 -9.08%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
Net Worth 107,925 148,919 14,789,558 187,522 208,234 229,590 195,775 -9.08%
NOSH 2,779,204 2,071,204 2,071,204 1,883,000 1,883,000 1,868,110 1,440,588 11.08%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
NP Margin -3.53% -9.44% 3.21% -28.48% -27.93% 24.70% 6.85% -
ROE -3.50% -2.08% 0.01% -6.57% -5.61% 11.27% 3.34% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
RPS 4.12 1.64 2.80 2.31 2.47 5.64 10.74 -14.21%
EPS -0.16 -0.15 0.07 -0.67 -0.63 1.39 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0719 7.33 0.1005 0.1116 0.1229 0.1359 -16.18%
Adjusted Per Share Value based on latest NOSH - 1,883,000
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
RPS 11.09 3.82 6.35 4.86 5.19 11.86 17.40 -6.95%
EPS -0.43 -0.35 0.16 -1.39 -1.31 2.91 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1675 16.6396 0.211 0.2343 0.2583 0.2203 -9.09%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 -
Price 0.04 0.015 0.02 0.065 0.045 0.055 0.075 -
P/RPS 0.97 0.92 0.72 2.81 1.82 0.98 0.70 5.35%
P/EPS -25.32 -10.04 28.18 -9.84 -7.18 3.97 16.54 -
EY -3.95 -9.96 3.55 -10.16 -13.92 25.19 6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.21 0.00 0.65 0.40 0.45 0.55 8.00%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 CAGR
Date 30/06/21 30/06/20 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 -
Price 0.03 0.025 0.015 0.035 0.045 0.055 0.115 -
P/RPS 0.73 1.53 0.54 1.51 1.82 0.98 1.07 -5.93%
P/EPS -18.99 -16.73 21.13 -5.30 -7.18 3.97 25.37 -
EY -5.27 -5.98 4.73 -18.87 -13.92 25.19 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.35 0.00 0.35 0.40 0.45 0.85 -3.73%

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