[NGGB] QoQ TTM 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- -122.87%
YoY- 96.27%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 55,070 52,318 51,610 44,759 43,765 33,775 32,276 42.92%
PBT 11,980 10,469 9,863 -923 3,410 3,259 4,180 102.15%
Tax -17 -17 -17 -11 -11 -11 -11 33.77%
NP 11,963 10,452 9,846 -934 3,399 3,248 4,169 102.32%
-
NP to SH 12,103 10,534 9,906 -787 3,441 3,287 4,559 92.06%
-
Tax Rate 0.14% 0.16% 0.17% - 0.32% 0.34% 0.26% -
Total Cost 43,107 41,866 41,764 45,693 40,366 30,527 28,107 33.09%
-
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 21.72% 19.98% 19.08% -2.09% 7.77% 9.62% 12.92% -
ROE 4.77% 4.16% 4.18% -0.39% 1.85% 2.00% 3.61% -
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 7.16 6.81 7.41 6.58 6.60 5.35 5.88 14.07%
EPS 1.57 1.37 1.42 -0.12 0.52 0.52 0.83 53.12%
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 5.31 5.04 4.97 4.31 4.22 3.25 3.11 42.99%
EPS 1.17 1.01 0.95 -0.08 0.33 0.32 0.44 92.27%
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 12.08 13.43 13.90 11.78 9.02 9.43 6.80 46.83%
P/EPS 54.96 66.72 72.43 -669.86 114.70 96.94 48.15 9.24%
EY 1.82 1.50 1.38 -0.15 0.87 1.03 2.08 -8.53%
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 0.60 0.51 -
P/RPS 11.73 12.85 14.31 16.87 12.35 11.21 8.67 22.39%
P/EPS 53.37 63.81 74.54 -959.42 157.12 115.17 61.39 -8.93%
EY 1.87 1.57 1.34 -0.10 0.64 0.87 1.63 9.61%
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 2.31 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