[NGGB] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
YoY- 53.64%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 25,201 28,315 31,674 65,556 65,052 46,423 46,108 -9.56%
PBT -12,387 -2,788 2,563 9,870 9,550 5,837 7,180 -
Tax 2,447 -382 224 1,261 -2,305 -1,472 -2,053 -
NP -9,940 -3,170 2,787 11,131 7,245 4,365 5,127 -
-
NP to SH -9,940 -3,170 2,787 11,131 7,245 4,365 5,127 -
-
Tax Rate - - -8.74% -12.78% 24.14% 25.22% 28.59% -
Total Cost 35,141 31,485 28,887 54,425 57,807 42,058 40,981 -2.52%
-
Net Worth 116,485 96,168 42,755 74,975 65,601 60,604 58,408 12.18%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 2,162 2,162 2,164 2,163 -
Div Payout % - - - 19.43% 29.85% 49.59% 42.19% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 116,485 96,168 42,755 74,975 65,601 60,604 58,408 12.18%
NOSH 458,366 356,179 158,352 72,091 72,089 72,148 72,109 36.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -39.44% -11.20% 8.80% 16.98% 11.14% 9.40% 11.12% -
ROE -8.53% -3.30% 6.52% 14.85% 11.04% 7.20% 8.78% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.84 7.95 20.00 90.93 90.24 64.34 63.94 -32.86%
EPS -2.40 -0.89 1.76 15.44 10.05 6.05 7.11 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 0.27 0.27 0.27 1.04 0.91 0.84 0.81 -16.71%
Adjusted Per Share Value based on latest NOSH - 72,076
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.43 2.73 3.05 6.32 6.27 4.47 4.44 -9.54%
EPS -0.96 -0.31 0.27 1.07 0.70 0.42 0.49 -
DPS 0.00 0.00 0.00 0.21 0.21 0.21 0.21 -
NAPS 0.1122 0.0927 0.0412 0.0722 0.0632 0.0584 0.0563 12.16%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.395 0.41 0.58 1.90 0.78 0.79 0.80 -
P/RPS 6.76 5.16 2.90 2.09 0.86 1.23 1.25 32.45%
P/EPS -17.14 -46.07 32.95 12.31 7.76 13.06 11.25 -
EY -5.83 -2.17 3.03 8.13 12.88 7.66 8.89 -
DY 0.00 0.00 0.00 1.58 3.85 3.80 3.75 -
P/NAPS 1.46 1.52 2.15 1.83 0.86 0.94 0.99 6.68%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 26/08/15 27/08/14 29/08/13 23/08/12 26/08/11 -
Price 0.39 0.41 0.50 2.85 0.81 0.75 0.79 -
P/RPS 6.68 5.16 2.50 3.13 0.90 1.17 1.24 32.36%
P/EPS -16.93 -46.07 28.41 18.46 8.06 12.40 11.11 -
EY -5.91 -2.17 3.52 5.42 12.41 8.07 9.00 -
DY 0.00 0.00 0.00 1.05 3.70 4.00 3.80 -
P/NAPS 1.44 1.52 1.85 2.74 0.89 0.89 0.98 6.61%

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