[NGGB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 166.76%
YoY- -87.48%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 46,628 39,880 51,299 49,336 39,086 37,048 32,276 27.88%
PBT 2,844 4,148 9,953 842 -1,394 1,724 4,179 -22.68%
Tax 0 0 -17 0 0 0 -11 -
NP 2,844 4,148 9,936 842 -1,394 1,724 4,168 -22.54%
-
NP to SH 2,964 4,144 9,997 957 -1,434 1,632 4,230 -21.16%
-
Tax Rate 0.00% 0.00% 0.17% 0.00% - 0.00% 0.26% -
Total Cost 43,784 35,732 41,363 48,493 40,480 35,324 28,108 34.48%
-
Net Worth 253,767 253,490 236,850 204,070 185,739 164,049 126,222 59.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 253,767 253,490 236,850 204,070 185,739 164,049 126,222 59.49%
NOSH 769,828 769,828 762,943 727,291 695,750 684,291 594,291 18.88%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.10% 10.40% 19.37% 1.71% -3.57% 4.65% 12.91% -
ROE 1.17% 1.63% 4.22% 0.47% -0.77% 0.99% 3.35% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.06 5.19 7.36 7.25 5.89 5.87 5.88 2.03%
EPS 0.38 0.52 1.44 0.15 -0.22 0.24 0.77 -37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.30 0.28 0.26 0.23 27.29%
Adjusted Per Share Value based on latest NOSH - 727,291
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.39 3.75 4.83 4.64 3.68 3.49 3.04 27.84%
EPS 0.28 0.39 0.94 0.09 -0.13 0.15 0.40 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2387 0.2385 0.2228 0.192 0.1747 0.1543 0.1187 59.52%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.865 0.915 1.03 0.775 0.595 0.505 0.40 -
P/RPS 14.27 17.62 13.99 10.69 10.10 8.60 6.80 64.13%
P/EPS 224.42 169.61 71.77 550.68 -275.24 195.24 51.90 166.13%
EY 0.45 0.59 1.39 0.18 -0.36 0.51 1.93 -62.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.77 3.03 2.58 2.13 1.94 1.74 31.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 24/02/22 25/11/21 15/09/21 27/05/21 29/03/21 -
Price 0.84 0.875 1.06 1.11 0.815 0.605 0.51 -
P/RPS 13.85 16.85 14.39 15.30 13.83 10.30 8.67 36.77%
P/EPS 217.93 162.19 73.86 788.71 -377.01 233.90 66.17 121.84%
EY 0.46 0.62 1.35 0.13 -0.27 0.43 1.51 -54.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.65 3.12 3.70 2.91 2.33 2.22 9.70%

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