[NGGB] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
15-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 28.63%
YoY- -10.61%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 43,765 23,968 30,534 23,180 29,147 23,457 45,531 -0.60%
PBT 3,410 -28,763 -2,813 -10,194 -6,692 -2,044 6,686 -9.83%
Tax -11 -1,307 0 2,447 -312 293 2,907 -
NP 3,399 -30,070 -2,813 -7,747 -7,004 -1,751 9,593 -14.75%
-
NP to SH 3,441 -29,742 -2,813 -7,747 -7,004 -1,751 9,593 -14.58%
-
Tax Rate 0.32% - - - - - -43.48% -
Total Cost 40,366 54,038 33,347 30,927 36,151 25,208 35,938 1.80%
-
Net Worth 185,739 110,600 139,103 112,171 107,600 94,249 88,018 12.17%
Dividend
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 2,162 -
Div Payout % - - - - - - 22.54% -
Equity
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 185,739 110,600 139,103 112,171 107,600 94,249 88,018 12.17%
NOSH 695,750 536,666 479,666 458,366 458,366 324,999 77,209 40.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.77% -125.46% -9.21% -33.42% -24.03% -7.46% 21.07% -
ROE 1.85% -26.89% -2.02% -6.91% -6.51% -1.86% 10.90% -
Per Share
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.60 4.55 6.37 5.37 7.31 7.22 58.97 -28.59%
EPS 0.52 -5.65 -0.59 -1.80 -1.76 -0.54 12.42 -38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
NAPS 0.28 0.21 0.29 0.26 0.27 0.29 1.14 -19.42%
Adjusted Per Share Value based on latest NOSH - 458,366
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.12 2.25 2.87 2.18 2.74 2.21 4.28 -0.58%
EPS 0.32 -2.80 -0.26 -0.73 -0.66 -0.16 0.90 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.1747 0.104 0.1309 0.1055 0.1012 0.0887 0.0828 12.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.595 0.28 0.385 0.375 0.40 0.49 2.27 -
P/RPS 9.02 6.15 6.05 6.98 5.47 6.79 3.85 13.99%
P/EPS 114.70 -4.96 -65.65 -20.88 -22.76 -90.95 18.27 32.65%
EY 0.87 -20.17 -1.52 -4.79 -4.39 -1.10 5.47 -24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 2.13 1.33 1.33 1.44 1.48 1.69 1.99 1.05%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 15/09/21 24/08/20 30/08/19 15/02/18 27/02/17 23/02/16 25/02/15 -
Price 0.815 0.355 0.41 0.39 0.445 0.465 0.645 -
P/RPS 12.35 7.80 6.44 7.26 6.08 6.44 1.09 45.26%
P/EPS 157.12 -6.29 -69.91 -21.72 -25.32 -86.31 5.19 68.96%
EY 0.64 -15.91 -1.43 -4.60 -3.95 -1.16 19.26 -40.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.34 -
P/NAPS 2.91 1.69 1.41 1.50 1.65 1.60 0.57 28.49%

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