[NGGB] YoY Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 67.8%
YoY- 377.09%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 51,228 33,300 33,878 37,002 24,830 33,454 18,092 17.34%
PBT 22,416 4,609 2,499 632 5,736 -5,797 -2,861 -
Tax -2 -5 0 0 0 0 0 -
NP 22,414 4,604 2,499 632 5,736 -5,797 -2,861 -
-
NP to SH 22,428 4,701 2,605 718 5,736 -5,797 -2,861 -
-
Tax Rate 0.01% 0.11% 0.00% 0.00% 0.00% - - -
Total Cost 28,814 28,696 31,379 36,370 19,094 39,251 20,953 5.01%
-
Net Worth 410,512 298,747 261,553 204,070 121,133 143,824 112,171 22.06%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 410,512 298,747 261,553 204,070 121,133 143,824 112,171 22.06%
NOSH 1,001,249 855,733 783,743 727,291 571,291 501,166 458,366 12.75%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 43.75% 13.83% 7.38% 1.71% 23.10% -17.33% -15.81% -
ROE 5.46% 1.57% 1.00% 0.35% 4.74% -4.03% -2.55% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 5.12 4.01 4.40 5.44 4.71 6.75 4.19 3.12%
EPS 2.24 0.57 0.34 0.11 1.05 -1.23 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.36 0.34 0.30 0.23 0.29 0.26 7.25%
Adjusted Per Share Value based on latest NOSH - 1,007,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 4.82 3.13 3.19 3.48 2.34 3.15 1.70 17.37%
EPS 2.11 0.44 0.25 0.07 0.54 -0.55 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.2811 0.2461 0.192 0.114 0.1353 0.1055 22.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 0.86 0.865 0.81 0.775 0.405 0.395 0.365 -
P/RPS 16.81 21.56 18.39 14.25 8.59 5.86 8.70 10.65%
P/EPS 38.39 152.70 239.20 734.24 37.19 -33.79 -55.04 -
EY 2.60 0.65 0.42 0.14 2.69 -2.96 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.40 2.38 2.58 1.76 1.36 1.40 6.42%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 29/11/24 28/11/23 29/11/22 25/11/21 23/11/20 25/11/19 21/05/18 -
Price 0.905 1.01 0.75 1.11 0.41 0.39 0.365 -
P/RPS 17.69 25.17 17.03 20.41 8.70 5.78 8.70 11.52%
P/EPS 40.40 178.29 221.48 1,051.62 37.65 -33.37 -55.04 -
EY 2.48 0.56 0.45 0.10 2.66 -3.00 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.81 2.21 3.70 1.78 1.34 1.40 7.26%

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