[NGGB] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 87.08%
YoY- 123.61%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 14,822 17,894 23,643 55,618 41,021 32,372 33,438 -12.66%
PBT -9,140 -2,197 2,862 9,434 5,330 4,285 5,906 -
Tax 0 -20 -15 -559 -1,361 -1,131 -1,729 -
NP -9,140 -2,217 2,847 8,875 3,969 3,154 4,177 -
-
NP to SH -9,140 -2,217 2,847 8,875 3,969 3,154 4,177 -
-
Tax Rate - - 0.52% 5.93% 25.53% 26.39% 29.28% -
Total Cost 23,962 20,111 20,796 46,743 37,052 29,218 29,261 -3.27%
-
Net Worth 116,485 100,457 29,524 72,816 62,782 59,182 57,713 12.40%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 2,164 2,165 2,164 -
Div Payout % - - - - 54.55% 68.65% 51.81% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 116,485 100,457 29,524 72,816 62,782 59,182 57,713 12.40%
NOSH 458,366 346,406 105,444 72,095 72,163 72,173 72,141 36.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -61.67% -12.39% 12.04% 15.96% 9.68% 9.74% 12.49% -
ROE -7.85% -2.21% 9.64% 12.19% 6.32% 5.33% 7.24% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.44 5.17 22.42 77.14 56.84 44.85 46.35 -35.14%
EPS -2.20 -0.64 2.70 12.31 5.50 4.37 5.79 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 0.27 0.29 0.28 1.01 0.87 0.82 0.80 -16.54%
Adjusted Per Share Value based on latest NOSH - 72,094
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.43 1.72 2.28 5.36 3.95 3.12 3.22 -12.64%
EPS -0.88 -0.21 0.27 0.86 0.38 0.30 0.40 -
DPS 0.00 0.00 0.00 0.00 0.21 0.21 0.21 -
NAPS 0.1122 0.0968 0.0284 0.0702 0.0605 0.057 0.0556 12.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.45 0.515 0.60 1.59 0.77 0.75 0.80 -
P/RPS 13.10 9.97 2.68 2.06 1.35 1.67 1.73 40.08%
P/EPS -21.24 -80.47 22.22 12.92 14.00 17.16 13.82 -
EY -4.71 -1.24 4.50 7.74 7.14 5.83 7.24 -
DY 0.00 0.00 0.00 0.00 3.90 4.00 3.75 -
P/NAPS 1.67 1.78 2.14 1.57 0.89 0.91 1.00 8.91%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 23/05/16 18/05/15 23/05/14 28/05/13 17/05/12 23/05/11 -
Price 0.38 0.44 0.60 2.00 0.775 0.77 0.80 -
P/RPS 11.06 8.52 2.68 2.59 1.36 1.72 1.73 36.19%
P/EPS -17.94 -68.75 22.22 16.25 14.09 17.62 13.82 -
EY -5.58 -1.45 4.50 6.16 7.10 5.68 7.24 -
DY 0.00 0.00 0.00 0.00 3.87 3.90 3.75 -
P/NAPS 1.41 1.52 2.14 1.98 0.89 0.94 1.00 5.88%

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