[NGGB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -26.26%
YoY- 113.06%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 37,002 19,543 9,262 32,276 24,830 8,365 7,763 182.95%
PBT 632 -697 431 4,179 5,736 74 1,352 -39.74%
Tax 0 0 0 -11 0 0 0 -
NP 632 -697 431 4,168 5,736 74 1,352 -39.74%
-
NP to SH 718 -717 408 4,230 5,736 74 1,680 -43.23%
-
Tax Rate 0.00% - 0.00% 0.26% 0.00% 0.00% 0.00% -
Total Cost 36,370 20,240 8,831 28,108 19,094 8,291 6,411 217.75%
-
Net Worth 204,070 185,739 164,049 126,222 121,133 110,600 114,399 47.03%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 204,070 185,739 164,049 126,222 121,133 110,600 114,399 47.03%
NOSH 727,291 695,750 684,291 594,291 571,291 536,666 531,666 23.20%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.71% -3.57% 4.65% 12.91% 23.10% 0.88% 17.42% -
ROE 0.35% -0.39% 0.25% 3.35% 4.74% 0.07% 1.47% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.44 2.95 1.47 5.88 4.71 1.59 1.49 136.91%
EPS 0.11 -0.11 0.06 0.77 1.05 0.01 0.26 -43.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.26 0.23 0.23 0.21 0.22 22.94%
Adjusted Per Share Value based on latest NOSH - 594,291
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.56 1.88 0.89 3.11 2.39 0.81 0.75 182.17%
EPS 0.07 -0.07 0.04 0.41 0.55 0.01 0.16 -42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1789 0.158 0.1216 0.1167 0.1066 0.1102 47.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.775 0.595 0.505 0.40 0.405 0.28 0.175 -
P/RPS 14.25 20.20 34.40 6.80 8.59 17.63 11.72 13.90%
P/EPS 734.24 -550.48 780.97 51.90 37.19 1,992.79 54.17 467.58%
EY 0.14 -0.18 0.13 1.93 2.69 0.05 1.85 -82.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.13 1.94 1.74 1.76 1.33 0.80 118.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 15/09/21 27/05/21 29/03/21 23/11/20 24/08/20 29/06/20 -
Price 1.11 0.815 0.605 0.51 0.41 0.355 0.28 -
P/RPS 20.41 27.66 41.21 8.67 8.70 22.35 18.76 5.77%
P/EPS 1,051.62 -754.02 935.61 66.17 37.65 2,526.58 86.67 427.23%
EY 0.10 -0.13 0.11 1.51 2.66 0.04 1.15 -80.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 2.91 2.33 2.22 1.78 1.69 1.27 103.85%

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