[NGGB] QoQ TTM Result on 31-Dec-2018

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- -12.75%
YoY- 117.67%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 25,222 30,534 32,310 37,164 34,553 29,849 28,471 -7.75%
PBT -5,849 -2,813 1,059 1,125 1,325 -2,012 -6,108 -2.84%
Tax 0 0 244 244 244 244 2,447 -
NP -5,849 -2,813 1,303 1,369 1,569 -1,768 -3,661 36.62%
-
NP to SH -5,849 -2,813 1,303 1,369 1,569 -1,768 -3,661 36.62%
-
Tax Rate - - -23.04% -21.69% -18.42% - - -
Total Cost 31,071 33,347 31,007 35,795 32,984 31,617 32,132 -2.21%
-
Net Worth 143,824 139,103 138,869 127,461 119,545 117,216 112,171 18.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 143,824 139,103 138,869 127,461 119,545 117,216 112,171 18.00%
NOSH 501,166 479,666 479,666 458,366 458,366 458,366 458,366 6.12%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -23.19% -9.21% 4.03% 3.68% 4.54% -5.92% -12.86% -
ROE -4.07% -2.02% 0.94% 1.07% 1.31% -1.51% -3.26% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.09 6.37 6.98 8.16 7.80 6.88 6.60 -15.88%
EPS -1.18 -0.59 0.28 0.30 0.35 -0.41 -0.85 24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.30 0.28 0.27 0.27 0.26 7.54%
Adjusted Per Share Value based on latest NOSH - 458,366
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.43 2.94 3.11 3.58 3.33 2.88 2.74 -7.68%
EPS -0.56 -0.27 0.13 0.13 0.15 -0.17 -0.35 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.134 0.1338 0.1228 0.1152 0.1129 0.1081 18.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.395 0.385 0.48 0.43 0.425 0.35 0.365 -
P/RPS 7.77 6.05 6.88 5.27 5.45 5.09 5.53 25.42%
P/EPS -33.49 -65.65 170.52 142.98 119.93 -85.94 -43.01 -15.34%
EY -2.99 -1.52 0.59 0.70 0.83 -1.16 -2.32 18.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.33 1.60 1.54 1.57 1.30 1.40 -1.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 30/08/19 27/05/19 25/02/19 22/11/18 28/08/18 21/05/18 -
Price 0.39 0.41 0.38 0.48 0.60 0.36 0.365 -
P/RPS 7.67 6.44 5.44 5.88 7.69 5.24 5.53 24.34%
P/EPS -33.07 -69.91 135.00 159.61 169.32 -88.40 -43.01 -16.05%
EY -3.02 -1.43 0.74 0.63 0.59 -1.13 -2.32 19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.41 1.27 1.71 2.22 1.33 1.40 -2.87%

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