[NGGB] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -58.58%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 25,196 31,674 31,524 37,466 53,120 65,556 74,157 -51.27%
PBT 932 2,563 3,816 6,690 16,852 9,870 12,578 -82.33%
Tax -280 224 -20 -278 -1,372 1,261 -745 -47.88%
NP 652 2,787 3,796 6,412 15,480 11,131 11,833 -85.49%
-
NP to SH 652 2,787 3,796 6,412 15,480 11,131 11,833 -85.49%
-
Tax Rate 30.04% -8.74% 0.52% 4.16% 8.14% -12.78% 5.92% -
Total Cost 24,544 28,887 27,728 31,054 37,640 54,425 62,324 -46.24%
-
Net Worth 8,150 42,755 29,524 85,194 77,832 74,975 72,816 -76.74%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 2,162 - -
Div Payout % - - - - - 19.43% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 8,150 42,755 29,524 85,194 77,832 74,975 72,816 -76.74%
NOSH 32,600 158,352 105,444 74,731 72,067 72,091 72,095 -41.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.59% 8.80% 12.04% 17.11% 29.14% 16.98% 15.96% -
ROE 8.00% 6.52% 12.86% 7.53% 19.89% 14.85% 16.25% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 77.29 20.00 29.90 50.13 73.71 90.93 102.86 -17.33%
EPS 2.00 1.76 3.60 8.58 21.48 15.44 16.41 -75.38%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.25 0.27 0.28 1.14 1.08 1.04 1.01 -60.54%
Adjusted Per Share Value based on latest NOSH - 77,209
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.43 3.05 3.04 3.61 5.12 6.32 7.14 -51.22%
EPS 0.06 0.27 0.37 0.62 1.49 1.07 1.14 -85.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.0079 0.0412 0.0284 0.0821 0.075 0.0722 0.0702 -76.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.395 0.58 0.60 2.27 3.13 1.90 1.59 -
P/RPS 0.51 2.90 2.01 4.53 4.25 2.09 1.55 -52.30%
P/EPS 19.75 32.95 16.67 26.46 14.57 12.31 9.69 60.68%
EY 5.06 3.03 6.00 3.78 6.86 8.13 10.32 -37.79%
DY 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 1.58 2.15 2.14 1.99 2.90 1.83 1.57 0.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 26/08/15 18/05/15 25/02/15 18/11/14 27/08/14 23/05/14 -
Price 0.38 0.50 0.60 0.645 3.03 2.85 2.00 -
P/RPS 0.49 2.50 2.01 1.29 4.11 3.13 1.94 -60.00%
P/EPS 19.00 28.41 16.67 7.52 14.11 18.46 12.19 34.39%
EY 5.26 3.52 6.00 13.30 7.09 5.42 8.21 -25.66%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.52 1.85 2.14 0.57 2.81 2.74 1.98 -16.14%

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