[NEXGRAM] YoY TTM Result on 31-Oct-2024 [#3]

Stock
[NEXGRAM] NEXGRAM HOLDINGS BERHAD
Announcement Date
31-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Oct-2024 [#3]
Profit Trend
QoQ- 1.02%
YoY- 42.31%
Quarter Report
Latest QR
Upcoming QR
NEXGRAM's Result
NEXGRAM's Financial Summary
View:
Show?
TTM Result
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 45,678 60,484 27,992 89,796 41,453 55,572 50,953 -1.66%
PBT -8,437 -14,413 -9,228 -62,603 -23,897 -39,797 -18,200 -11.13%
Tax -503 -1,030 -618 926 -1,704 -7,497 1,788 -
NP -8,940 -15,443 -9,846 -61,677 -25,601 -47,294 -16,412 -8.90%
-
NP to SH -9,736 -16,876 -7,991 -62,403 -25,214 -52,878 -16,668 -7.92%
-
Tax Rate - - - - - - - -
Total Cost 54,618 75,927 37,838 151,473 67,054 102,866 67,365 -3.17%
-
Net Worth 129,685 102,182 101,056 107,925 148,919 14,789,558 187,522 -5.50%
Dividend
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 129,685 102,182 101,056 107,925 148,919 14,789,558 187,522 -5.50%
NOSH 894,999 648,812 4,416,670 2,779,204 2,071,204 2,071,204 1,883,000 -10.79%
Ratio Analysis
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -19.57% -25.53% -35.17% -68.69% -61.76% -85.10% -32.21% -
ROE -7.51% -16.52% -7.91% -57.82% -16.93% -0.36% -8.89% -
Per Share
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 5.10 11.83 0.58 3.75 2.00 2.75 2.73 10.07%
EPS -1.09 -3.30 -0.17 -2.61 -1.22 -2.62 -0.89 3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1999 0.0209 0.0451 0.0719 7.33 0.1005 5.78%
Adjusted Per Share Value based on latest NOSH - 894,999
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 5.10 6.76 3.13 10.03 4.63 6.21 5.69 -1.66%
EPS -1.09 -1.89 -0.89 -6.97 -2.82 -5.91 -1.86 -7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1142 0.1129 0.1206 0.1664 16.5246 0.2095 -5.50%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/10/24 31/10/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.015 0.025 0.015 0.04 0.015 0.02 0.065 -
P/RPS 0.29 0.21 2.59 1.07 0.75 0.73 2.38 -27.62%
P/EPS -1.38 -0.76 -9.08 -1.53 -1.23 -0.76 -7.28 -22.54%
EY -72.52 -132.06 -11.02 -65.19 -81.16 -131.04 -13.74 29.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.72 0.89 0.21 0.00 0.65 -24.98%
Price Multiplier on Announcement Date
31/10/24 31/10/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 31/12/24 15/12/23 30/06/22 30/06/21 30/06/20 28/06/19 27/06/18 -
Price 0.015 0.03 0.015 0.03 0.025 0.015 0.035 -
P/RPS 0.29 0.25 2.59 0.80 1.25 0.54 1.28 -20.39%
P/EPS -1.38 -0.91 -9.08 -1.15 -2.05 -0.57 -3.92 -14.81%
EY -72.52 -110.05 -11.02 -86.92 -48.69 -174.72 -25.52 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.15 0.72 0.67 0.35 0.00 0.35 -17.50%

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