[NGGB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -44.69%
YoY- 113.06%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 49,336 39,086 37,048 32,276 33,106 16,730 31,052 36.12%
PBT 842 -1,394 1,724 4,179 7,648 148 5,408 -71.02%
Tax 0 0 0 -11 0 0 0 -
NP 842 -1,394 1,724 4,168 7,648 148 5,408 -71.02%
-
NP to SH 957 -1,434 1,632 4,230 7,648 148 6,720 -72.69%
-
Tax Rate 0.00% - 0.00% 0.26% 0.00% 0.00% 0.00% -
Total Cost 48,493 40,480 35,324 28,108 25,458 16,582 25,644 52.86%
-
Net Worth 204,070 185,739 164,049 126,222 121,133 110,600 114,399 47.03%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 204,070 185,739 164,049 126,222 121,133 110,600 114,399 47.03%
NOSH 727,291 695,750 684,291 594,291 571,291 536,666 531,666 23.20%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.71% -3.57% 4.65% 12.91% 23.10% 0.88% 17.42% -
ROE 0.47% -0.77% 0.99% 3.35% 6.31% 0.13% 5.87% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.25 5.89 5.87 5.88 6.29 3.18 5.97 13.81%
EPS 0.15 -0.22 0.24 0.77 1.40 0.02 1.04 -72.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.26 0.23 0.23 0.21 0.22 22.94%
Adjusted Per Share Value based on latest NOSH - 594,291
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.64 3.68 3.49 3.04 3.11 1.57 2.92 36.13%
EPS 0.09 -0.13 0.15 0.40 0.72 0.01 0.63 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.1747 0.1543 0.1187 0.114 0.104 0.1076 47.06%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.775 0.595 0.505 0.40 0.405 0.28 0.175 -
P/RPS 10.69 10.10 8.60 6.80 6.44 8.81 2.93 136.80%
P/EPS 550.68 -275.24 195.24 51.90 27.89 996.40 13.54 1079.98%
EY 0.18 -0.36 0.51 1.93 3.59 0.10 7.38 -91.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.13 1.94 1.74 1.76 1.33 0.80 118.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 15/09/21 27/05/21 29/03/21 23/11/20 24/08/20 29/06/20 -
Price 1.11 0.815 0.605 0.51 0.41 0.355 0.28 -
P/RPS 15.30 13.83 10.30 8.67 6.52 11.18 4.69 119.80%
P/EPS 788.71 -377.01 233.90 66.17 28.23 1,263.29 21.67 995.86%
EY 0.13 -0.27 0.43 1.51 3.54 0.08 4.62 -90.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 2.91 2.33 2.22 1.78 1.69 1.27 103.85%

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