[NGGB] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -551.96%
YoY- -9976.52%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Revenue 65,205 51,299 32,276 45,160 25,201 28,315 31,674 10.09%
PBT 13,486 9,953 4,179 -31,431 -12,387 -2,788 2,563 24.74%
Tax -11 -17 -11 -1,307 2,447 -382 224 -
NP 13,475 9,936 4,168 -32,738 -9,940 -3,170 2,787 23.34%
-
NP to SH 13,610 9,997 4,230 -32,395 -9,940 -3,170 2,787 23.51%
-
Tax Rate 0.08% 0.17% 0.26% - - - -8.74% -
Total Cost 51,730 41,363 28,108 77,898 35,141 31,485 28,887 8.06%
-
Net Worth 271,027 236,850 126,222 105,687 116,485 96,168 42,755 27.87%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 271,027 236,850 126,222 105,687 116,485 96,168 42,755 27.87%
NOSH 787,153 762,943 594,291 504,166 458,366 356,179 158,352 23.80%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 20.67% 19.37% 12.91% -72.49% -39.44% -11.20% 8.80% -
ROE 5.02% 4.22% 3.35% -30.65% -8.53% -3.30% 6.52% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.42 7.36 5.88 9.83 5.84 7.95 20.00 -10.88%
EPS 1.76 1.44 0.77 -7.05 -2.40 -0.89 1.76 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.23 0.23 0.27 0.27 0.27 3.51%
Adjusted Per Share Value based on latest NOSH - 504,166
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.42 5.05 3.18 4.45 2.48 2.79 3.12 10.08%
EPS 1.34 0.98 0.42 -3.19 -0.98 -0.31 0.27 23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.267 0.2333 0.1243 0.1041 0.1147 0.0947 0.0421 27.88%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 -
Price 0.75 1.03 0.40 0.40 0.395 0.41 0.58 -
P/RPS 8.91 13.99 6.80 4.07 6.76 5.16 2.90 16.12%
P/EPS 42.67 71.77 51.90 -5.67 -17.14 -46.07 32.95 3.50%
EY 2.34 1.39 1.93 -17.62 -5.83 -2.17 3.03 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 3.03 1.74 1.74 1.46 1.52 2.15 -0.06%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Date 27/02/23 24/02/22 29/03/21 28/02/20 28/08/17 25/08/16 26/08/15 -
Price 1.11 1.06 0.51 0.375 0.39 0.41 0.50 -
P/RPS 13.18 14.39 8.67 3.82 6.68 5.16 2.50 24.77%
P/EPS 63.16 73.86 66.17 -5.32 -16.93 -46.07 28.41 11.22%
EY 1.58 1.35 1.51 -18.80 -5.91 -2.17 3.52 -10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.12 2.22 1.63 1.44 1.52 1.85 7.43%

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