[NGGB] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -126.58%
YoY- 94.46%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Revenue 30,412 31,327 14,297 7,446 12,683 10,379 10,421 15.33%
PBT 7,366 10,987 9,230 -1,556 -25,853 -3,247 -590 -
Tax -2,534 -12 -17 -11 -1,307 2,447 -362 29.59%
NP 4,832 10,975 9,213 -1,567 -27,160 -800 -952 -
-
NP to SH 4,877 11,005 9,188 -1,505 -27,160 -800 -952 -
-
Tax Rate 34.40% 0.11% 0.18% - - - - -
Total Cost 25,580 20,352 5,084 9,013 39,843 11,179 11,373 11.40%
-
Net Worth 305,421 271,027 236,850 126,222 105,687 116,485 107,100 14.98%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Net Worth 305,421 271,027 236,850 126,222 105,687 116,485 107,100 14.98%
NOSH 936,733 787,153 762,943 594,291 504,166 458,366 396,666 12.12%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
NP Margin 15.89% 35.03% 64.44% -21.04% -214.14% -7.71% -9.14% -
ROE 1.60% 4.06% 3.88% -1.19% -25.70% -0.69% -0.89% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 3.58 4.05 2.05 1.36 2.76 2.41 2.63 4.19%
EPS 0.57 1.42 1.32 -0.27 -5.91 -0.19 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.34 0.23 0.23 0.27 0.27 3.90%
Adjusted Per Share Value based on latest NOSH - 594,291
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 2.93 3.02 1.38 0.72 1.22 1.00 1.00 15.39%
EPS 0.47 1.06 0.89 -0.14 -2.62 -0.08 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2611 0.2282 0.1216 0.1018 0.1122 0.1032 14.98%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 -
Price 0.92 0.75 1.03 0.40 0.40 0.395 0.41 -
P/RPS 25.66 18.54 50.19 29.48 14.49 16.42 15.61 6.84%
P/EPS 160.04 52.77 78.09 -145.86 -6.77 -213.02 -170.83 -
EY 0.62 1.89 1.28 -0.69 -14.78 -0.47 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.14 3.03 1.74 1.74 1.46 1.52 7.19%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 28/02/24 27/02/23 24/02/22 29/03/21 28/02/20 28/08/17 25/08/16 -
Price 0.98 1.11 1.06 0.51 0.375 0.39 0.41 -
P/RPS 27.34 27.44 51.65 37.59 13.59 16.21 15.61 7.75%
P/EPS 170.48 78.10 80.37 -185.97 -6.34 -210.32 -170.83 -
EY 0.59 1.28 1.24 -0.54 -15.76 -0.48 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 3.17 3.12 2.22 1.63 1.44 1.52 8.06%

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