[NGGB] YoY TTM 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- 33.45%
YoY- 75.5%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 81,640 66,854 48,175 44,759 37,513 25,222 28,471 17.57%
PBT 29,782 15,447 11,729 -923 -20,117 -5,849 -6,108 -
Tax -2,536 -17 -17 -11 -1,307 0 2,447 -
NP 27,246 15,430 11,712 -934 -21,424 -5,849 -3,661 -
-
NP to SH 27,306 15,559 11,792 -787 -21,096 -5,849 -3,661 -
-
Tax Rate 8.52% 0.11% 0.14% - - - - -
Total Cost 54,394 51,424 36,463 45,693 58,937 31,071 32,132 8.42%
-
Net Worth 412,870 298,747 261,553 204,070 121,133 143,824 112,171 22.17%
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 412,870 298,747 261,553 204,070 121,133 143,824 112,171 22.17%
NOSH 1,007,000 855,733 783,743 727,291 571,291 501,166 458,366 12.85%
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 33.37% 23.08% 24.31% -2.09% -57.11% -23.19% -12.86% -
ROE 6.61% 5.21% 4.51% -0.39% -17.42% -4.07% -3.26% -
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 8.11 8.06 6.26 6.58 7.12 5.09 6.60 3.21%
EPS 2.71 1.87 1.53 -0.12 -4.01 -1.18 -0.85 -
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 7.68 6.29 4.53 4.21 3.53 2.37 2.68 17.56%
EPS 2.57 1.46 1.11 -0.07 -1.98 -0.55 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3884 0.2811 0.2461 0.192 0.114 0.1353 0.1055 22.17%
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 10.61 10.74 12.93 11.78 5.69 7.77 5.53 10.53%
P/EPS 31.72 46.14 52.84 -669.86 -10.11 -33.49 -43.01 -
EY 3.15 2.17 1.89 -0.15 -9.89 -2.99 -2.32 -
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 11.16 12.54 11.98 16.87 5.76 7.67 5.53 11.39%
P/EPS 33.37 53.87 48.93 -959.42 -10.24 -33.07 -43.01 -
EY 3.00 1.86 2.04 -0.10 -9.77 -3.02 -2.32 -
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