[NGGB] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -10.96%
YoY- -177.87%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 22,696 26,704 28,315 23,858 21,032 25,196 31,674 -19.84%
PBT -10,332 -9,480 -2,788 -2,929 -2,524 932 2,563 -
Tax 0 0 -382 -26 -140 -280 224 -
NP -10,332 -9,480 -3,170 -2,956 -2,664 652 2,787 -
-
NP to SH -10,332 -9,480 -3,170 -2,956 -2,664 652 2,787 -
-
Tax Rate - - - - - 30.04% -8.74% -
Total Cost 33,028 36,184 31,485 26,814 23,696 24,544 28,887 9.29%
-
Net Worth 107,600 102,699 96,168 100,457 94,214 8,150 42,755 84.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 107,600 102,699 96,168 100,457 94,214 8,150 42,755 84.50%
NOSH 458,366 394,999 356,179 346,406 324,878 32,600 158,352 102.45%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -45.52% -35.50% -11.20% -12.39% -12.67% 2.59% 8.80% -
ROE -9.60% -9.23% -3.30% -2.94% -2.83% 8.00% 6.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.70 6.76 7.95 6.89 6.47 77.29 20.00 -56.52%
EPS -2.54 -2.40 -0.89 -0.85 -0.82 2.00 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.29 0.29 0.25 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 385,217
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.19 2.57 2.73 2.30 2.03 2.43 3.05 -19.73%
EPS -1.00 -0.91 -0.31 -0.28 -0.26 0.06 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.0989 0.0927 0.0968 0.0908 0.0079 0.0412 84.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.40 0.40 0.41 0.515 0.49 0.395 0.58 -
P/RPS 7.02 5.92 5.16 7.48 7.57 0.51 2.90 79.80%
P/EPS -15.43 -16.67 -46.07 -60.35 -59.76 19.75 32.95 -
EY -6.48 -6.00 -2.17 -1.66 -1.67 5.06 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.54 1.52 1.78 1.69 1.58 2.15 -21.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 15/11/16 25/08/16 23/05/16 23/02/16 19/11/15 26/08/15 -
Price 0.445 0.42 0.41 0.44 0.465 0.38 0.50 -
P/RPS 7.81 6.21 5.16 6.39 7.18 0.49 2.50 112.96%
P/EPS -17.16 -17.50 -46.07 -51.56 -56.71 19.00 28.41 -
EY -5.83 -5.71 -2.17 -1.94 -1.76 5.26 3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.62 1.52 1.52 1.60 1.52 1.85 -7.31%

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