NEXGRAM | NEXGRAM HOLDINGS BERHAD
0.025 (-16.67%)
T-O (am): 0.030 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Mar 24 | 31 Jan 24 | Other | 31 Jan 24 | 11.55 | -5.37 | -5.24 | -45.3% | 0.00 | -0.98 | 52.2% | 1.5% | 409.9% | 119.5% | ||||||||
| 15 Dec 23 | 31 Oct 23 | Other | 31 Jan 24 | 24.19 | 3.87 | 1.69 | 7.0% | 0.00 | 0.33 | 63.4% | 108.5% | 112.1% | 142.0% | ||||||||
| 27 Sep 23 | Q4 Jul 23 | 4 | 31 Jul 23 | 14.81 | -14.47 | -14.02 | -94.7% | 0.00 | -0.31 | 51.9% | 214.8% | 548.4% | 96.3% | ||||||||
| 28 Jun 23 | Q3 Apr 23 | 3 | 31 Jul 23 | 9.75 | -1.64 | -2.16 | -22.2% | 0.00 | -0.05 | 16.9% | 8.2% | 9.4% | 32.3% | ||||||||
| 30 Mar 23 | Q2 Jan 23 | 2 | 31 Jul 23 | 11.73 | -2.17 | -2.39 | -20.3% | 0.00 | -0.05 | 1.1% | 26.8% | 40.6% | 593.6% | ||||||||
| 29 Dec 22 | Q1 Oct 22 | 1 | 31 Jul 23 | 11.60 | -3.95 | -4.02 | -34.6% | 0.00 | -0.09 | 146.7% | 34.8% | 43.7% | 109.3% | ||||||||
| 30 Sep 22 | Q4 Jul 22 | 4 | 31 Jul 22 | 4.70 | -10.34 | -7.14 | -151.8% | 0.00 | -0.16 | 47.8% | 320.0% | 123.5% | 182.1% | ||||||||
| 30 Jun 22 | Q3 Apr 22 | 3 | 31 Jul 22 | 9.02 | -4.03 | -3.19 | -35.4% | 0.00 | -0.07 | 2.5% | 67.5% | 828.8% | 223.1% | ||||||||
| 31 Mar 22 | Q2 Jan 22 | 2 | 31 Jul 22 | 9.25 | -0.77 | -0.34 | -3.7% | 0.00 | -0.01 | 7.5% | 72.2% | 82.1% | 142.0% | ||||||||
| 30 Dec 21 | Q1 Oct 21 | 1 | 31 Jul 22 | 8.61 | -2.71 | -1.92 | -22.3% | 0.00 | -0.04 | 668.5% | 33.5% | 24.1% | 27.9% | ||||||||
| 01 Oct 21 | Q4 Jul 21 | 4 | 31 Jul 21 | 1.12 | -1.72 | -2.53 | -226.0% | 0.00 | -0.07 | 96.0% | 92.9% | 155.9% | 95.8% | ||||||||
| 30 Jun 21 | Q3 Apr 21 | 3 | 31 Jul 21 | 27.72 | -1.20 | -0.99 | -3.6% | 0.00 | -0.04 | 16.8% | 516.3% | 220.8% | 50.8% | ||||||||
| 31 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 33.29 | 1.41 | 0.82 | 2.5% | 0.00 | 0.03 | 157.2% | 272.5% | 130.7% | 150.0% | ||||||||
| 30 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 12.95 | -2.84 | -2.67 | -20.6% | 0.00 | -0.12 | 18.3% | 7.9% | 95.5% | 4077.6% | ||||||||
| 29 Sep 20 | Q4 Jul 20 | 4 | 31 Jul 20 | 15.84 | -59.97 | -59.57 | -376.1% | 0.00 | -2.24 | 252.2% | 1.1% | 8980.5% | 159.1% | ||||||||
| 30 Jun 20 | Q3 Apr 20 | 3 | 31 Jul 20 | 4.50 | -1.20 | -0.66 | -14.6% | 0.00 | -0.03 | 49.7% | 71.3% | 60.0% | 136.8% | ||||||||
| 30 Mar 20 | Q2 Jan 20 | 2 | 31 Jul 20 | 8.94 | -1.57 | -1.64 | -18.3% | 0.00 | -0.08 | 25.5% | 40.4% | 2544.8% | 67.8% | ||||||||
| 30 Dec 19 | Q1 Oct 19 | 1 | 31 Jul 20 | 12.00 | 0.48 | 0.07 | 0.6% | 0.00 | 0.00 | 25.1% | 3.0% | 100.3% | 107.0% | ||||||||
| 30 Sep 19 | Q4 Jul 19 | 4 | 31 Jul 19 | 16.02 | -21.61 | -22.99 | -143.5% | 0.00 | -1.12 | 2.2% | 20.9% | 1387.8% | 52.7% | ||||||||
| 28 Jun 19 | Q3 Apr 19 | 3 | 31 Jul 19 | 15.67 | 1.49 | 1.78 | 11.4% | 0.00 | 0.09 | 4.5% | 36.6% | 135.1% | 159.3% | ||||||||
| 22 Mar 19 | Q2 Jan 19 | 2 | 31 Jul 19 | 15.00 | 0.46 | -5.08 | -33.9% | 0.00 | 0.01 | 28.8% | 45.1% | 427.5% | 52.4% | ||||||||
| 28 Dec 18 | Q1 Oct 18 | 1 | 31 Jul 19 | 11.65 | -0.62 | -0.96 | -8.3% | 0.00 | -0.05 | 12.0% | 10.1% | 98.0% | 66.8% | ||||||||
| 02 Oct 18 | Q4 Jul 18 | 4 | 31 Jul 18 | 13.25 | -41.12 | -48.62 | -367.1% | 0.00 | -2.56 | 15.5% | 28.6% | 1514.2% | 554.8% | ||||||||
| 27 Jun 18 | Q3 Apr 18 | 3 | 31 Jul 18 | 11.47 | -10.22 | -3.01 | -26.3% | 0.00 | -0.16 | 11.0% | 0.3% | 9.7% | 987.4% | ||||||||
| 30 Mar 18 | Q2 Jan 18 | 2 | 31 Jul 18 | 10.34 | -3.86 | -3.33 | -32.2% | 0.00 | -0.18 | 2.3% | 7.0% | 15.1% | 46.1% | ||||||||
| 29 Dec 17 | Q1 Oct 17 | 1 | 31 Jul 18 | 10.58 | -2.38 | -2.90 | -27.4% | 0.00 | -0.16 | 43.0% | 21.2% | 61.0% | 25.9% | ||||||||
| 29 Sep 17 | Q4 Jul 17 | 4 | 31 Jul 17 | 18.56 | -1.74 | -7.42 | -40.0% | 0.00 | -0.40 | 61.2% | 93.9% | 2580.5% | 36.6% | ||||||||
| 23 Jun 17 | Q3 Apr 17 | 3 | 31 Jul 17 | 11.51 | -0.44 | -0.28 | -2.4% | 0.00 | -0.01 | 19.2% | 15.6% | 95.5% | 92.5% | ||||||||
| 31 Mar 17 | Q2 Jan 17 | 2 | 31 Jul 17 | 9.66 | -6.93 | -6.19 | -64.0% | 0.00 | -0.33 | 28.1% | 61.6% | 168.9% | 125.8% | ||||||||
| 12 Jan 17 | Q1 Oct 16 | 1 | 31 Jul 17 | 13.43 | -2.26 | -2.30 | -17.1% | 0.00 | -0.12 | 40.3% | 56.7% | 80.4% | 159.0% | ||||||||
| 30 Sep 16 | 31 Jul 16 | Other | 31 Jul 16 | 9.57 | -12.81 | -11.72 | -122.4% | 0.00 | -0.63 | 29.8% | 64.2% | 218.9% | 2184.2% | ||||||||
| 29 Jun 16 | 30 Apr 16 | Other | 31 Jul 16 | 13.64 | -3.91 | -3.67 | -26.9% | 0.00 | -0.20 | 45.8% | 29.5% | 115.3% | 276.7% | ||||||||
| 29 Mar 16 | Q3 Jan 16 | 3 | 30 Apr 16 | 25.18 | 24.14 | 24.01 | 95.4% | 0.00 | 1.29 | 18.8% | 62.3% | 515.9% | 603.8% | ||||||||
| 31 Dec 15 | Q2 Oct 15 | 2 | 30 Apr 16 | 31.01 | 4.23 | 3.90 | 12.6% | 0.00 | 0.21 | 15.8% | 24.1% | 860.0% | 55800.0% | ||||||||
| 30 Sep 15 | Q1 Jul 15 | 1 | 30 Apr 16 | 26.77 | -0.42 | -0.51 | -1.9% | 0.00 | -0.03 | 38.4% | 10.5% | 124.7% | 134.4% | ||||||||
| 30 Jun 15 | Q4 Apr 15 | 4 | 30 Apr 15 | 19.34 | 5.21 | 2.08 | 10.8% | 0.00 | 0.14 | 71.0% | 12.7% | 39.0% | 76.7% | ||||||||
| 24 Mar 15 | 31/01/15 | 3 | 30/04/15 | 66.79 | 4.68 | 3.41 | 5.1% | 0.00 | 0.23 | 167.4% | 140.0% | 48842.9% | 55.7% |
Historical Dividends
Financial Ratios
| EPS | -2.52 sen |
| Trailing PE (Sector Median: 20.3) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.3 |
| Beaver | -0.113 |
| Current Ratio | 1.18 |
| Debt-Equity (DE) Ratio | 0.61 |
| FCF Yield | -39.54 % |
| Revenue QoQ | -52.25 % |
| Revenue YoY | -1.53% |
| Profit QoQ | -409.94 % |
| Profit YoY | -119.53 % |
| Profit Margin (Sector Median: 1.6) | -32.71 % |
| ROE (ROIC: -18.21) | -19.84 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 20.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 1.6) | |
| ROE (ROIC: -18.17) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.19 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -5.24 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
DATO' YEK SIEW LEE reduced 757000.0 units announced on 08 Jun 2023 at ~RM0.035
DATO' YEK SIEW LEE added 25606770.0 units announced on 01 Jun 2023 at ~RM0.03
DATO' YEK SIEW LEE added 200000.0 units announced on 24 Nov 2022 at ~RM0.065
DATO' SRI RUSLI BIN AHMAD added 1200000.0 units announced on 23 Jul 2021 at ~RM0.02
DATO' YEK SIEW LEE added 100000.0 units announced on 26 Feb 2021 at ~RM0.04
DATO' YEK SIEW LEE added 100000.0 units announced on 24 Feb 2021 at ~RM0.045
DATO' YEK SIEW LEE added 50000.0 units announced on 15 Dec 2020 at ~RM0.05
DATO' YEK SIEW LEE added 100000.0 units announced on 02 Dec 2020 at ~RM0.05
DATO' YEK SIEW LEE added 100000.0 units announced on 25 Nov 2020 at ~RM0.05
DATO' YEK SIEW LEE added 200000.0 units announced on 19 Nov 2020 at ~RM0.05
DATO' YEK SIEW LEE added 200000.0 units announced on 13 Nov 2020 at ~RM0.045
DATO' YEK SIEW LEE added 75000.0 units announced on 30 Oct 2020 at ~RM0.035
DATO' YEK SIEW LEE added 50000.0 units announced on 27 Oct 2020 at ~RM0.035
DATO' YEK SIEW LEE added 100000.0 units announced on 30 Sep 2020 at ~RM0.035
DATO' YEK SIEW LEE added 30000.0 units announced on 15 Sep 2020 at ~RM0.045
DATO' YEK SIEW LEE added 30000.0 units announced on 11 Sep 2020 at ~RM0.04
DATO' YEK SIEW LEE added 30000.0 units announced on 04 Sep 2020 at ~RM0.05
DATO' YEK SIEW LEE added 20000.0 units announced on 21 Aug 2020 at ~RM0.055
DATO' YEK SIEW LEE added 20000.0 units announced on 14 Aug 2020 at ~RM0.06
DATO' YEK SIEW LEE added 30000.0 units announced on 05 Aug 2020 at ~RM0.06
DATO' YEK SIEW LEE added 20000.0 units announced on 30 Jul 2020 at ~RM0.05
Summary
Market Cap: 21 M.
Number of Shares: 847 M.
Adjusted Float: 73.1%.
Stock highly correlated with
AGES (88%)
FLBHD (86%)
REVENUE (85%)
TEXCHEM (85%)
Nexgram Holdings Berhad is an investment company and through its subsidiaries, the company is principally involved in telecommunications, media and technology (TMT), property development, industries, services and investment activities. In the TMT segment, the company offers services such as system integration, networking, data hosting, backup facilities and high-class surveillance systems for security needs. The property development segment provides infrastructure services and specializes in construction project management. The industries and services segment is engaged in manufacturing, packaging, automation, logistics and renewable energy supporting services. The investment division through Nexgram Emerging Capital offers advanced industries projects including electronic finance, distribution and logistics. Nexgram Holdings Berhad was incorporated in 1999 and is based in Kuala Lumpur, Malaysia
Sectors: Penny Stocks, Telecommunications & Media, Telecommunications Equipment, Electric Vehicles, Dry Bulk Carrier
Code: 0096
Website: https://nexgram.co/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| NEXGRAM-WD | 0.015 | 0.2 | 760.0% | 01-Mar-2032 |
Top Shareholdings
Updated on 01-Nov-2022