[NGGB] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 4.69%
YoY- 111.57%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Revenue 76,717 65,841 55,070 43,765 23,968 30,534 23,180 20.21%
PBT 22,891 14,356 11,980 3,410 -28,763 -2,813 -10,194 -
Tax -2,539 -12 -17 -11 -1,307 0 2,447 -
NP 20,352 14,344 11,963 3,399 -30,070 -2,813 -7,747 -
-
NP to SH 20,462 14,463 12,103 3,441 -29,742 -2,813 -7,747 -
-
Tax Rate 11.09% 0.08% 0.14% 0.32% - - - -
Total Cost 56,365 51,497 43,107 40,366 54,038 33,347 30,927 9.67%
-
Net Worth 377,399 285,323 253,767 185,739 110,600 139,103 112,171 20.51%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Net Worth 377,399 285,323 253,767 185,739 110,600 139,103 112,171 20.51%
NOSH 1,015,233 855,733 769,828 695,750 536,666 479,666 458,366 13.01%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
NP Margin 26.53% 21.79% 21.72% 7.77% -125.46% -9.21% -33.42% -
ROE 5.42% 5.07% 4.77% 1.85% -26.89% -2.02% -6.91% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
RPS 7.72 8.08 7.16 6.60 4.55 6.37 5.37 5.74%
EPS 2.06 1.77 1.57 0.52 -5.65 -0.59 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.33 0.28 0.21 0.29 0.26 6.01%
Adjusted Per Share Value based on latest NOSH - 695,750
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
RPS 7.39 6.34 5.31 4.22 2.31 2.94 2.23 20.23%
EPS 1.97 1.39 1.17 0.33 -2.87 -0.27 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3636 0.2749 0.2445 0.1789 0.1066 0.134 0.1081 20.51%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/12/17 -
Price 0.88 0.885 0.865 0.595 0.28 0.385 0.375 -
P/RPS 11.39 10.96 12.08 9.02 6.15 6.05 6.98 7.82%
P/EPS 42.71 49.88 54.96 114.70 -4.96 -65.65 -20.88 -
EY 2.34 2.00 1.82 0.87 -20.17 -1.52 -4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.53 2.62 2.13 1.33 1.33 1.44 7.61%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Date 23/08/24 30/08/23 29/08/22 15/09/21 24/08/20 30/08/19 15/02/18 -
Price 0.89 0.885 0.84 0.815 0.355 0.41 0.39 -
P/RPS 11.52 10.96 11.73 12.35 7.80 6.44 7.26 7.35%
P/EPS 43.20 49.88 53.37 157.12 -6.29 -69.91 -21.72 -
EY 2.31 2.00 1.87 0.64 -15.91 -1.43 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.53 2.55 2.91 1.69 1.41 1.50 7.07%

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