[NEXGRAM] YoY Annualized Quarter 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- -51.86%
YoY- 27.92%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 51,912 44,113 34,428 51,784 48,012 46,604 42,324 3.19%
PBT -24,136 -10,349 -10,820 -11,352 1,908 -2,496 -9,536 15.35%
Tax 0 -376 124 96 92 148 184 -
NP -24,136 -10,725 -10,696 -11,256 2,000 -2,348 -9,352 15.70%
-
NP to SH -27,716 -11,422 -7,684 -10,660 268 -3,852 -11,588 14.35%
-
Tax Rate - - - - -4.82% - - -
Total Cost 76,048 54,838 45,124 63,040 46,012 48,952 51,676 6.12%
-
Net Worth 108,478 8,833,361 109,577 108,827 125,514 14,928,214 19,405,318 -54.96%
Dividend
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 108,478 8,833,361 109,577 108,827 125,514 14,928,214 19,405,318 -54.96%
NOSH 847,827 4,416,680 4,416,670 2,230,081 2,071,204 2,071,204 1,883,000 -11.55%
Ratio Analysis
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -46.49% -24.31% -31.07% -21.74% 4.17% -5.04% -22.10% -
ROE -25.55% -0.13% -7.01% -9.80% 0.21% -0.03% -0.06% -
Per Share
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 7.69 1.00 0.79 2.32 2.32 2.42 2.27 20.64%
EPS -4.12 -0.25 -0.16 -0.48 0.00 -0.20 -0.64 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 2.00 0.0253 0.0488 0.0606 7.75 10.40 -47.34%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 5.84 4.96 3.87 5.83 5.40 5.24 4.76 3.19%
EPS -3.12 -1.29 -0.86 -1.20 0.03 -0.43 -1.30 14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 9.9384 0.1233 0.1224 0.1412 16.7956 21.8328 -54.97%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 30/04/24 28/04/23 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.025 0.035 0.02 0.035 0.015 0.02 0.035 -
P/RPS 0.33 3.50 2.52 1.51 0.65 0.83 1.54 -21.09%
P/EPS -0.61 -13.53 -11.27 -7.32 115.93 -10.00 -5.64 -28.97%
EY -164.23 -7.39 -8.87 -13.66 0.86 -10.00 -17.74 40.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.02 0.79 0.72 0.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/24 30/04/23 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 28/06/24 28/06/23 30/12/21 30/12/20 30/12/19 28/12/18 29/12/17 -
Price 0.015 0.015 0.015 0.045 0.01 0.02 0.035 -
P/RPS 0.20 1.50 1.89 1.94 0.43 0.83 1.54 -26.94%
P/EPS -0.37 -5.80 -8.45 -9.41 77.28 -10.00 -5.64 -34.23%
EY -273.72 -17.24 -11.83 -10.62 1.29 -10.00 -17.74 52.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.01 0.59 0.92 0.17 0.00 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