[NGGB] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -90.33%
YoY- -118.25%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 30,534 23,180 29,147 23,457 45,531 71,519 55,228 -8.71%
PBT -2,813 -10,194 -6,692 -2,044 6,686 11,443 7,022 -
Tax 0 2,447 -312 293 2,907 -2,737 -1,853 -
NP -2,813 -7,747 -7,004 -1,751 9,593 8,706 5,169 -
-
NP to SH -2,813 -7,747 -7,004 -1,751 9,593 8,706 5,169 -
-
Tax Rate - - - - -43.48% 23.92% 26.39% -
Total Cost 33,347 30,927 36,151 25,208 35,938 62,813 50,059 -6.05%
-
Net Worth 139,103 112,171 107,600 94,249 88,018 70,673 64,103 12.66%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 2,162 2,164 2,165 -
Div Payout % - - - - 22.54% 24.87% 41.89% -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 139,103 112,171 107,600 94,249 88,018 70,673 64,103 12.66%
NOSH 479,666 458,366 458,366 324,999 77,209 72,115 72,026 33.87%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -9.21% -33.42% -24.03% -7.46% 21.07% 12.17% 9.36% -
ROE -2.02% -6.91% -6.51% -1.86% 10.90% 12.32% 8.06% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.37 5.37 7.31 7.22 58.97 99.17 76.68 -31.80%
EPS -0.59 -1.80 -1.76 -0.54 12.42 12.07 7.18 -
DPS 0.00 0.00 0.00 0.00 2.80 3.00 3.00 -
NAPS 0.29 0.26 0.27 0.29 1.14 0.98 0.89 -15.84%
Adjusted Per Share Value based on latest NOSH - 324,999
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.94 2.23 2.81 2.26 4.39 6.89 5.32 -8.72%
EPS -0.27 -0.75 -0.67 -0.17 0.92 0.84 0.50 -
DPS 0.00 0.00 0.00 0.00 0.21 0.21 0.21 -
NAPS 0.134 0.1081 0.1037 0.0908 0.0848 0.0681 0.0618 12.64%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.385 0.375 0.40 0.49 2.27 1.40 0.77 -
P/RPS 6.05 6.98 5.47 6.79 3.85 1.41 1.00 31.91%
P/EPS -65.65 -20.88 -22.76 -90.95 18.27 11.60 10.73 -
EY -1.52 -4.79 -4.39 -1.10 5.47 8.62 9.32 -
DY 0.00 0.00 0.00 0.00 1.23 2.14 3.90 -
P/NAPS 1.33 1.44 1.48 1.69 1.99 1.43 0.87 6.74%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/08/19 15/02/18 27/02/17 23/02/16 25/02/15 21/02/14 19/02/13 -
Price 0.41 0.39 0.445 0.465 0.645 1.37 0.77 -
P/RPS 6.44 7.26 6.08 6.44 1.09 1.38 1.00 33.18%
P/EPS -69.91 -21.72 -25.32 -86.31 5.19 11.35 10.73 -
EY -1.43 -4.60 -3.95 -1.16 19.26 8.81 9.32 -
DY 0.00 0.00 0.00 0.00 4.34 2.19 3.90 -
P/NAPS 1.41 1.50 1.65 1.60 0.57 1.40 0.87 7.71%

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