[NGGB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 17.18%
YoY- 262.81%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 47,898 44,064 65,205 45,170 46,628 39,880 51,299 -4.48%
PBT 4,582 4,440 13,486 3,332 2,844 4,148 9,953 -40.46%
Tax 0 0 -11 0 0 0 -17 -
NP 4,582 4,440 13,475 3,332 2,844 4,148 9,936 -40.39%
-
NP to SH 4,666 4,524 13,610 3,473 2,964 4,144 9,997 -39.91%
-
Tax Rate 0.00% 0.00% 0.08% 0.00% 0.00% 0.00% 0.17% -
Total Cost 43,316 39,624 51,730 41,838 43,784 35,732 41,363 3.13%
-
Net Worth 285,323 281,025 271,027 261,553 253,767 253,490 236,850 13.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 285,323 281,025 271,027 261,553 253,767 253,490 236,850 13.25%
NOSH 855,733 825,733 787,153 783,743 769,828 769,828 762,943 7.97%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.57% 10.08% 20.67% 7.38% 6.10% 10.40% 19.37% -
ROE 1.64% 1.61% 5.02% 1.33% 1.17% 1.63% 4.22% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.88 5.49 8.42 5.87 6.06 5.19 7.36 -13.93%
EPS 0.58 0.56 1.76 0.45 0.38 0.52 1.44 -45.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.34 0.33 0.33 0.34 1.95%
Adjusted Per Share Value based on latest NOSH - 783,743
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.51 4.15 6.13 4.25 4.39 3.75 4.83 -4.47%
EPS 0.44 0.43 1.28 0.33 0.28 0.39 0.94 -39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2684 0.2644 0.255 0.2461 0.2387 0.2385 0.2228 13.25%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.885 0.99 0.75 0.81 0.865 0.915 1.03 -
P/RPS 15.06 18.04 8.91 13.79 14.27 17.62 13.99 5.05%
P/EPS 154.62 175.71 42.67 179.40 224.42 169.61 71.77 67.04%
EY 0.65 0.57 2.34 0.56 0.45 0.59 1.39 -39.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.83 2.14 2.38 2.62 2.77 3.03 -11.35%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 27/02/23 29/11/22 29/08/22 26/05/22 24/02/22 -
Price 0.885 0.85 1.11 0.75 0.84 0.875 1.06 -
P/RPS 15.06 15.49 13.18 12.77 13.85 16.85 14.39 3.08%
P/EPS 154.62 150.86 63.16 166.11 217.93 162.19 73.86 63.86%
EY 0.65 0.66 1.58 0.60 0.46 0.62 1.35 -38.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.43 3.17 2.21 2.55 2.65 3.12 -13.07%

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