[NGGB] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 4.69%
YoY- 111.57%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 52,318 51,610 44,759 43,765 33,775 32,276 37,513 24.85%
PBT 10,469 9,863 -923 3,410 3,259 4,180 -20,117 -
Tax -17 -17 -11 -11 -11 -11 -1,307 -94.48%
NP 10,452 9,846 -934 3,399 3,248 4,169 -21,424 -
-
NP to SH 10,534 9,906 -787 3,441 3,287 4,559 -21,096 -
-
Tax Rate 0.16% 0.17% - 0.32% 0.34% 0.26% - -
Total Cost 41,866 41,764 45,693 40,366 30,527 28,107 58,937 -20.40%
-
Net Worth 253,490 236,850 204,070 185,739 164,049 126,222 121,133 63.67%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 253,490 236,850 204,070 185,739 164,049 126,222 121,133 63.67%
NOSH 769,828 762,943 727,291 695,750 684,291 594,291 571,291 22.02%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 19.98% 19.08% -2.09% 7.77% 9.62% 12.92% -57.11% -
ROE 4.16% 4.18% -0.39% 1.85% 2.00% 3.61% -17.42% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.81 7.41 6.58 6.60 5.35 5.88 7.12 -2.92%
EPS 1.37 1.42 -0.12 0.52 0.52 0.83 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.30 0.28 0.26 0.23 0.23 27.23%
Adjusted Per Share Value based on latest NOSH - 695,750
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.04 4.97 4.31 4.22 3.25 3.11 3.61 24.94%
EPS 1.01 0.95 -0.08 0.33 0.32 0.44 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2442 0.2282 0.1966 0.1789 0.158 0.1216 0.1167 63.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.915 1.03 0.775 0.595 0.505 0.40 0.405 -
P/RPS 13.43 13.90 11.78 9.02 9.43 6.80 5.69 77.36%
P/EPS 66.72 72.43 -669.86 114.70 96.94 48.15 -10.11 -
EY 1.50 1.38 -0.15 0.87 1.03 2.08 -9.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.03 2.58 2.13 1.94 1.74 1.76 35.34%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 15/09/21 27/05/21 29/03/21 23/11/20 -
Price 0.875 1.06 1.11 0.815 0.60 0.51 0.41 -
P/RPS 12.85 14.31 16.87 12.35 11.21 8.67 5.76 70.81%
P/EPS 63.81 74.54 -959.42 157.12 115.17 61.39 -10.24 -
EY 1.57 1.34 -0.10 0.64 0.87 1.63 -9.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.12 3.70 2.91 2.31 2.22 1.78 30.41%

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