[NGGB] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 34.33%
YoY- 80.46%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 69,454 53,272 63,732 44,400 47,898 44,064 65,205 4.30%
PBT 26,714 12,084 12,052 6,145 4,582 4,440 13,486 57.79%
Tax 0 0 -2,539 -6 0 0 -11 -
NP 26,714 12,084 9,513 6,138 4,582 4,440 13,475 57.87%
-
NP to SH 26,732 12,100 9,654 6,268 4,666 4,524 13,610 56.90%
-
Tax Rate 0.00% 0.00% 21.07% 0.10% 0.00% 0.00% 0.08% -
Total Cost 42,740 41,188 54,219 38,261 43,316 39,624 51,730 -11.96%
-
Net Worth 377,399 349,820 305,421 298,747 285,323 281,025 271,027 24.72%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 377,399 349,820 305,421 298,747 285,323 281,025 271,027 24.72%
NOSH 1,015,233 995,733 936,733 855,733 855,733 825,733 787,153 18.50%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 38.46% 22.68% 14.93% 13.83% 9.57% 10.08% 20.67% -
ROE 7.08% 3.46% 3.16% 2.10% 1.64% 1.61% 5.02% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.99 5.48 7.51 5.35 5.88 5.49 8.42 -11.67%
EPS 2.70 1.24 1.14 0.76 0.58 0.56 1.76 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.36 0.36 0.35 0.35 0.35 5.64%
Adjusted Per Share Value based on latest NOSH - 855,733
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.53 5.01 6.00 4.18 4.51 4.15 6.13 4.30%
EPS 2.51 1.14 0.91 0.59 0.44 0.43 1.28 56.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.355 0.3291 0.2873 0.2811 0.2684 0.2644 0.255 24.70%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.88 0.935 0.92 0.865 0.885 0.99 0.75 -
P/RPS 12.58 17.06 12.25 16.17 15.06 18.04 8.91 25.88%
P/EPS 32.69 75.09 80.85 114.52 154.62 175.71 42.67 -16.28%
EY 3.06 1.33 1.24 0.87 0.65 0.57 2.34 19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.60 2.56 2.40 2.53 2.83 2.14 5.53%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 31/05/24 28/02/24 28/11/23 30/08/23 31/05/23 27/02/23 -
Price 0.89 0.865 0.98 1.01 0.885 0.85 1.11 -
P/RPS 12.73 15.78 13.05 18.88 15.06 15.49 13.18 -2.29%
P/EPS 33.07 69.47 86.12 133.72 154.62 150.86 63.16 -35.06%
EY 3.02 1.44 1.16 0.75 0.65 0.66 1.58 54.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.40 2.72 2.81 2.53 2.43 3.17 -18.33%

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