[NGGB] YoY Annualized 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- 166.76%
YoY- -87.48%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 44,400 45,170 49,336 33,106 28,674 24,122 19,762 13.25%
PBT 6,145 3,332 842 7,648 -4,968 -3,814 -12,186 -
Tax -6 0 0 0 0 0 0 -
NP 6,138 3,332 842 7,648 -4,968 -3,814 -12,186 -
-
NP to SH 6,268 3,473 957 7,648 -4,968 -3,814 -12,186 -
-
Tax Rate 0.10% 0.00% 0.00% 0.00% - - - -
Total Cost 38,261 41,838 48,493 25,458 33,643 27,937 31,949 2.81%
-
Net Worth 298,747 261,553 204,070 121,133 143,824 112,171 116,485 15.58%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 298,747 261,553 204,070 121,133 143,824 112,171 116,485 15.58%
NOSH 855,733 783,743 727,291 571,291 501,166 458,366 458,366 10.07%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin 13.83% 7.38% 1.71% 23.10% -17.33% -15.81% -61.67% -
ROE 2.10% 1.33% 0.47% 6.31% -3.45% -3.40% -10.46% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 5.35 5.87 7.25 6.29 5.78 5.59 4.58 2.41%
EPS 0.76 0.45 0.15 1.40 -1.05 -0.88 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.30 0.23 0.29 0.26 0.27 4.52%
Adjusted Per Share Value based on latest NOSH - 727,291
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 4.28 4.35 4.75 3.19 2.76 2.32 1.90 13.29%
EPS 0.60 0.33 0.09 0.74 -0.48 -0.37 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.252 0.1966 0.1167 0.1386 0.1081 0.1122 15.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 0.865 0.81 0.775 0.405 0.395 0.365 0.45 -
P/RPS 16.17 13.79 10.69 6.44 6.83 6.53 9.82 7.96%
P/EPS 114.52 179.40 550.68 27.89 -39.43 -41.28 -15.93 -
EY 0.87 0.56 0.18 3.59 -2.54 -2.42 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.38 2.58 1.76 1.36 1.40 1.67 5.73%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 28/11/23 29/11/22 25/11/21 23/11/20 25/11/19 21/05/18 26/05/17 -
Price 1.01 0.75 1.11 0.41 0.39 0.365 0.38 -
P/RPS 18.88 12.77 15.30 6.52 6.75 6.53 8.30 13.46%
P/EPS 133.72 166.11 788.71 28.23 -38.93 -41.28 -13.45 -
EY 0.75 0.60 0.13 3.54 -2.57 -2.42 -7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.21 3.70 1.78 1.34 1.40 1.41 11.18%

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