[NGGB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -90.35%
YoY- -75.71%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 51,299 37,002 19,543 9,262 32,276 24,830 8,365 233.93%
PBT 9,953 632 -697 431 4,179 5,736 74 2501.78%
Tax -17 0 0 0 -11 0 0 -
NP 9,936 632 -697 431 4,168 5,736 74 2498.82%
-
NP to SH 9,997 718 -717 408 4,230 5,736 74 2509.42%
-
Tax Rate 0.17% 0.00% - 0.00% 0.26% 0.00% 0.00% -
Total Cost 41,363 36,370 20,240 8,831 28,108 19,094 8,291 191.11%
-
Net Worth 236,850 204,070 185,739 164,049 126,222 121,133 110,600 65.91%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 236,850 204,070 185,739 164,049 126,222 121,133 110,600 65.91%
NOSH 762,943 727,291 695,750 684,291 594,291 571,291 536,666 26.35%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.37% 1.71% -3.57% 4.65% 12.91% 23.10% 0.88% -
ROE 4.22% 0.35% -0.39% 0.25% 3.35% 4.74% 0.07% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.36 5.44 2.95 1.47 5.88 4.71 1.59 176.97%
EPS 1.44 0.11 -0.11 0.06 0.77 1.05 0.01 2622.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.30 0.28 0.26 0.23 0.23 0.21 37.76%
Adjusted Per Share Value based on latest NOSH - 684,291
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.94 3.56 1.88 0.89 3.11 2.39 0.81 232.70%
EPS 0.96 0.07 -0.07 0.04 0.41 0.55 0.01 1979.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2282 0.1966 0.1789 0.158 0.1216 0.1167 0.1066 65.87%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.03 0.775 0.595 0.505 0.40 0.405 0.28 -
P/RPS 13.99 14.25 20.20 34.40 6.80 8.59 17.63 -14.25%
P/EPS 71.77 734.24 -550.48 780.97 51.90 37.19 1,992.79 -89.02%
EY 1.39 0.14 -0.18 0.13 1.93 2.69 0.05 812.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 2.58 2.13 1.94 1.74 1.76 1.33 72.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 15/09/21 27/05/21 29/03/21 23/11/20 24/08/20 -
Price 1.06 1.11 0.815 0.605 0.51 0.41 0.355 -
P/RPS 14.39 20.41 27.66 41.21 8.67 8.70 22.35 -25.37%
P/EPS 73.86 1,051.62 -754.02 935.61 66.17 37.65 2,526.58 -90.44%
EY 1.35 0.10 -0.13 0.11 1.51 2.66 0.04 937.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.70 2.91 2.33 2.22 1.78 1.69 50.32%

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