[NGGB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 200.14%
YoY- -87.48%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 23,314 9,970 51,299 37,002 19,543 9,262 32,276 -19.54%
PBT 1,422 1,037 9,953 632 -697 431 4,179 -51.35%
Tax 0 0 -17 0 0 0 -11 -
NP 1,422 1,037 9,936 632 -697 431 4,168 -51.27%
-
NP to SH 1,482 1,036 9,997 718 -717 408 4,230 -50.39%
-
Tax Rate 0.00% 0.00% 0.17% 0.00% - 0.00% 0.26% -
Total Cost 21,892 8,933 41,363 36,370 20,240 8,831 28,108 -15.38%
-
Net Worth 253,767 253,490 236,850 204,070 185,739 164,049 126,222 59.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 253,767 253,490 236,850 204,070 185,739 164,049 126,222 59.49%
NOSH 769,828 769,828 762,943 727,291 695,750 684,291 594,291 18.88%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.10% 10.40% 19.37% 1.71% -3.57% 4.65% 12.91% -
ROE 0.58% 0.41% 4.22% 0.35% -0.39% 0.25% 3.35% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.03 1.30 7.36 5.44 2.95 1.47 5.88 -35.80%
EPS 0.19 0.13 1.44 0.11 -0.11 0.06 0.77 -60.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.30 0.28 0.26 0.23 27.29%
Adjusted Per Share Value based on latest NOSH - 727,291
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.25 0.96 4.94 3.56 1.88 0.89 3.11 -19.45%
EPS 0.14 0.10 0.96 0.07 -0.07 0.04 0.41 -51.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2445 0.2442 0.2282 0.1966 0.1789 0.158 0.1216 59.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.865 0.915 1.03 0.775 0.595 0.505 0.40 -
P/RPS 28.53 70.50 13.99 14.25 20.20 34.40 6.80 160.81%
P/EPS 448.84 678.44 71.77 734.24 -550.48 780.97 51.90 322.99%
EY 0.22 0.15 1.39 0.14 -0.18 0.13 1.93 -76.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.77 3.03 2.58 2.13 1.94 1.74 31.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 24/02/22 25/11/21 15/09/21 27/05/21 29/03/21 -
Price 0.84 0.875 1.06 1.11 0.815 0.605 0.51 -
P/RPS 27.71 67.42 14.39 20.41 27.66 41.21 8.67 117.43%
P/EPS 435.87 648.78 73.86 1,051.62 -754.02 935.61 66.17 252.61%
EY 0.23 0.15 1.35 0.10 -0.13 0.11 1.51 -71.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.65 3.12 3.70 2.91 2.33 2.22 9.70%

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