[NGGB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 29.07%
YoY- -260.68%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 43,765 33,775 32,276 37,513 23,968 33,347 29,495 30.12%
PBT 3,410 3,259 4,180 -20,117 -28,763 -30,508 -31,814 -
Tax -11 -11 -11 -1,307 -1,307 -1,307 -1,307 -95.87%
NP 3,399 3,248 4,169 -21,424 -30,070 -31,815 -33,121 -
-
NP to SH 3,441 3,287 4,559 -21,096 -29,742 -31,487 -33,121 -
-
Tax Rate 0.32% 0.34% 0.26% - - - - -
Total Cost 40,366 30,527 28,107 58,937 54,038 65,162 62,616 -25.39%
-
Net Worth 185,739 164,049 126,222 121,133 110,600 114,399 105,687 45.68%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 185,739 164,049 126,222 121,133 110,600 114,399 105,687 45.68%
NOSH 695,750 684,291 594,291 571,291 536,666 531,666 504,166 23.97%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.77% 9.62% 12.92% -57.11% -125.46% -95.41% -112.29% -
ROE 1.85% 2.00% 3.61% -17.42% -26.89% -27.52% -31.34% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.60 5.35 5.88 7.12 4.55 6.41 6.42 1.86%
EPS 0.52 0.52 0.83 -4.01 -5.65 -6.06 -7.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.23 0.23 0.21 0.22 0.23 14.02%
Adjusted Per Share Value based on latest NOSH - 571,291
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.12 3.18 3.04 3.53 2.25 3.14 2.77 30.33%
EPS 0.32 0.31 0.43 -1.98 -2.80 -2.96 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1543 0.1187 0.114 0.104 0.1076 0.0994 45.68%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.595 0.505 0.40 0.405 0.28 0.175 0.40 -
P/RPS 9.02 9.43 6.80 5.69 6.15 2.73 6.23 28.00%
P/EPS 114.70 96.94 48.15 -10.11 -4.96 -2.89 -5.55 -
EY 0.87 1.03 2.08 -9.89 -20.17 -34.60 -18.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.94 1.74 1.76 1.33 0.80 1.74 14.44%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 15/09/21 27/05/21 29/03/21 23/11/20 24/08/20 29/06/20 28/02/20 -
Price 0.815 0.60 0.51 0.41 0.355 0.28 0.375 -
P/RPS 12.35 11.21 8.67 5.76 7.80 4.37 5.84 64.82%
P/EPS 157.12 115.17 61.39 -10.24 -6.29 -4.62 -5.20 -
EY 0.64 0.87 1.63 -9.77 -15.91 -21.63 -19.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.31 2.22 1.78 1.69 1.27 1.63 47.21%

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