[NEXGRAM] YoY TTM Result on 30-Apr-2022 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
30-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -38.13%
YoY- 87.19%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 37,790 27,992 89,796 41,453 55,572 50,953 44,174 -2.56%
PBT -18,105 -9,228 -62,603 -23,897 -39,797 -18,200 -22,441 -3.51%
Tax -702 -618 926 -1,704 -7,497 1,788 246 -
NP -18,807 -9,846 -61,677 -25,601 -47,294 -16,412 -22,195 -2.72%
-
NP to SH -15,709 -7,991 -62,403 -25,214 -52,878 -16,668 -20,483 -4.32%
-
Tax Rate - - - - - - - -
Total Cost 56,597 37,838 151,473 67,054 102,866 67,365 66,369 -2.61%
-
Net Worth 8,833,361 101,056 107,925 148,919 14,789,558 187,522 208,234 86.69%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 8,833,361 101,056 107,925 148,919 14,789,558 187,522 208,234 86.69%
NOSH 4,416,680 4,416,670 2,779,204 2,071,204 2,071,204 1,883,000 1,883,000 15.26%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -49.77% -35.17% -68.69% -61.76% -85.10% -32.21% -50.24% -
ROE -0.18% -7.91% -57.82% -16.93% -0.36% -8.89% -9.84% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 0.86 0.58 3.75 2.00 2.75 2.73 2.37 -15.53%
EPS -0.36 -0.17 -2.61 -1.22 -2.62 -0.89 -1.10 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 0.0209 0.0451 0.0719 7.33 0.1005 0.1116 61.73%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 4.46 3.30 10.59 4.89 6.55 6.01 5.21 -2.55%
EPS -1.85 -0.94 -7.36 -2.97 -6.24 -1.97 -2.42 -4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4188 0.1192 0.1273 0.1756 17.4441 0.2212 0.2456 86.69%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.035 0.015 0.04 0.015 0.02 0.065 0.045 -
P/RPS 4.09 2.59 1.07 0.75 0.73 2.38 1.90 13.62%
P/EPS -9.84 -9.08 -1.53 -1.23 -0.76 -7.28 -4.10 15.70%
EY -10.16 -11.02 -65.19 -81.16 -131.04 -13.74 -24.39 -13.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.72 0.89 0.21 0.00 0.65 0.40 -39.28%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 30/06/22 30/06/21 30/06/20 28/06/19 27/06/18 23/06/17 -
Price 0.015 0.015 0.03 0.025 0.015 0.035 0.045 -
P/RPS 1.75 2.59 0.80 1.25 0.54 1.28 1.90 -1.36%
P/EPS -4.22 -9.08 -1.15 -2.05 -0.57 -3.92 -4.10 0.48%
EY -23.71 -11.02 -86.92 -48.69 -174.72 -25.52 -24.39 -0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.72 0.67 0.35 0.00 0.35 0.40 -45.91%

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