[NGGB] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 45.93%
YoY- -108.69%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,217 6,299 8,031 4,910 5,453 13,280 9,938 -43.44%
PBT -1,495 233 -299 -483 -868 4,213 436 -
Tax 0 -70 239 124 204 -343 1,820 -
NP -1,495 163 -60 -359 -664 3,870 2,256 -
-
NP to SH -1,495 163 -60 -359 -664 3,870 2,256 -
-
Tax Rate - 30.04% - - - 8.14% -417.43% -
Total Cost 5,712 6,136 8,091 5,269 6,117 9,410 7,682 -17.88%
-
Net Worth 94,249 8,150 81,000 47,866 88,018 77,832 74,959 16.44%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 2,162 -
Div Payout % - - - - - - 95.85% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 94,249 8,150 81,000 47,866 88,018 77,832 74,959 16.44%
NOSH 324,999 32,600 300,000 170,952 77,209 72,067 72,076 172.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -35.45% 2.59% -0.75% -7.31% -12.18% 29.14% 22.70% -
ROE -1.59% 2.00% -0.07% -0.75% -0.75% 4.97% 3.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.30 19.32 2.68 2.87 7.06 18.43 13.79 -79.19%
EPS -0.46 0.50 -0.02 -0.21 -0.86 5.37 3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.29 0.25 0.27 0.28 1.14 1.08 1.04 -57.21%
Adjusted Per Share Value based on latest NOSH - 170,952
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.41 0.61 0.77 0.47 0.53 1.28 0.96 -43.20%
EPS -0.14 0.02 -0.01 -0.03 -0.06 0.37 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.0908 0.0079 0.078 0.0461 0.0848 0.075 0.0722 16.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.49 0.395 0.58 0.60 2.27 3.13 1.90 -
P/RPS 37.76 2.04 21.67 20.89 32.14 16.99 13.78 95.45%
P/EPS -106.52 79.00 -2,900.00 -285.71 -263.95 58.29 60.70 -
EY -0.94 1.27 -0.03 -0.35 -0.38 1.72 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 1.69 1.58 2.15 2.14 1.99 2.90 1.83 -5.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 26/08/15 18/05/15 25/02/15 18/11/14 27/08/14 -
Price 0.465 0.38 0.50 0.60 0.645 3.03 2.85 -
P/RPS 35.84 1.97 18.68 20.89 9.13 16.44 20.67 44.18%
P/EPS -101.09 76.00 -2,500.00 -285.71 -75.00 56.42 91.05 -
EY -0.99 1.32 -0.04 -0.35 -1.33 1.77 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 1.60 1.52 1.85 2.14 0.57 2.81 2.74 -30.06%

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