[NGGB] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 8.9%
YoY- 37.16%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,925 33,581 79,649 55,072 45,042 50,855 44,829 -8.71%
PBT -2,497 3,298 13,654 7,331 5,559 8,066 7,214 -
Tax 219 1,805 -1,503 -1,702 -1,455 -2,287 -1,504 -
NP -2,278 5,103 12,151 5,629 4,104 5,779 5,710 -
-
NP to SH -2,278 5,103 12,151 5,629 4,104 5,779 5,710 -
-
Tax Rate - -54.73% 11.01% 23.22% 26.17% 28.35% 20.85% -
Total Cost 28,203 28,478 67,498 49,443 40,938 45,076 39,119 -5.30%
-
Net Worth 111,713 47,866 72,815 62,823 59,780 57,696 52,952 13.23%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 2,162 2,164 2,165 2,142 2,161 4,445 -
Div Payout % - 42.37% 17.82% 38.47% 52.21% 37.40% 77.85% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 111,713 47,866 72,815 62,823 59,780 57,696 52,952 13.23%
NOSH 385,217 170,952 72,094 72,210 72,903 72,121 72,537 32.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -8.79% 15.20% 15.26% 10.22% 9.11% 11.36% 12.74% -
ROE -2.04% 10.66% 16.69% 8.96% 6.87% 10.02% 10.78% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.73 19.64 110.48 76.27 61.78 70.51 61.80 -30.87%
EPS -0.59 2.99 16.85 7.80 5.63 8.01 7.87 -
DPS 0.00 1.26 3.00 3.00 2.94 3.00 6.13 -
NAPS 0.29 0.28 1.01 0.87 0.82 0.80 0.73 -14.24%
Adjusted Per Share Value based on latest NOSH - 72,210
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.50 3.24 7.67 5.31 4.34 4.90 4.32 -8.70%
EPS -0.22 0.49 1.17 0.54 0.40 0.56 0.55 -
DPS 0.00 0.21 0.21 0.21 0.21 0.21 0.43 -
NAPS 0.1076 0.0461 0.0702 0.0605 0.0576 0.0556 0.051 13.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.515 0.60 1.59 0.77 0.75 0.80 0.88 -
P/RPS 7.65 3.05 1.44 1.01 1.21 1.13 1.42 32.36%
P/EPS -87.09 20.10 9.43 9.88 13.32 9.98 11.18 -
EY -1.15 4.98 10.60 10.12 7.51 10.02 8.95 -
DY 0.00 2.11 1.89 3.90 3.92 3.75 6.96 -
P/NAPS 1.78 2.14 1.57 0.89 0.91 1.00 1.21 6.63%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 18/05/15 23/05/14 28/05/13 17/05/12 23/05/11 27/05/10 -
Price 0.44 0.60 2.00 0.775 0.77 0.80 0.86 -
P/RPS 6.54 3.05 1.81 1.02 1.25 1.13 1.39 29.41%
P/EPS -74.41 20.10 11.87 9.94 13.68 9.98 10.93 -
EY -1.34 4.98 8.43 10.06 7.31 10.02 9.15 -
DY 0.00 2.11 1.50 3.87 3.82 3.75 7.13 -
P/NAPS 1.52 2.14 1.98 0.89 0.94 1.00 1.18 4.30%

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