[NGGB] YoY TTM 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- -122.87%
YoY- 96.27%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 66,854 48,175 44,759 37,513 25,222 28,471 25,243 16.15%
PBT 15,447 11,729 -923 -20,117 -5,849 -6,108 -9,730 -
Tax -17 -17 -11 -1,307 0 2,447 -362 -37.51%
NP 15,430 11,712 -934 -21,424 -5,849 -3,661 -10,092 -
-
NP to SH 15,559 11,792 -787 -21,096 -5,849 -3,661 -10,092 -
-
Tax Rate 0.11% 0.14% - - - - - -
Total Cost 51,424 36,463 45,693 58,937 31,071 32,132 35,335 5.93%
-
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 23.08% 24.31% -2.09% -57.11% -23.19% -12.86% -39.98% -
ROE 5.21% 4.51% -0.39% -17.42% -4.07% -3.26% -8.66% -
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 8.06 6.26 6.58 7.12 5.09 6.60 5.85 5.05%
EPS 1.87 1.53 -0.12 -4.01 -1.18 -0.85 -2.34 -
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 6.44 4.64 4.31 3.61 2.43 2.74 2.43 16.16%
EPS 1.50 1.14 -0.08 -2.03 -0.56 -0.35 -0.97 -
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 10.74 12.93 11.78 5.69 7.77 5.53 7.69 5.27%
P/EPS 46.14 52.84 -669.86 -10.11 -33.49 -43.01 -19.24 -
EY 2.17 1.89 -0.15 -9.89 -2.99 -2.32 -5.20 -
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 12.54 11.98 16.87 5.76 7.67 5.53 6.49 10.65%
P/EPS 53.87 48.93 -959.42 -10.24 -33.07 -43.01 -16.24 -
EY 1.86 2.04 -0.10 -9.77 -3.02 -2.32 -6.16 -
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