[NGGB] QoQ Annualized Quarter 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
QoQ- -5.94%
YoY- 53.64%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,524 37,466 53,120 65,556 74,157 77,516 68,572 -40.46%
PBT 3,816 6,690 16,852 9,870 12,578 13,058 15,376 -60.54%
Tax -20 -278 -1,372 1,261 -745 -3,570 -3,900 -97.03%
NP 3,796 6,412 15,480 11,131 11,833 9,488 11,476 -52.20%
-
NP to SH 3,796 6,412 15,480 11,131 11,833 9,488 11,476 -52.20%
-
Tax Rate 0.52% 4.16% 8.14% -12.78% 5.92% 27.34% 25.36% -
Total Cost 27,728 31,054 37,640 54,425 62,324 68,028 57,096 -38.24%
-
Net Worth 29,524 85,194 77,832 74,975 72,816 70,655 68,481 -42.95%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 2,162 - - - -
Div Payout % - - - 19.43% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 29,524 85,194 77,832 74,975 72,816 70,655 68,481 -42.95%
NOSH 105,444 74,731 72,067 72,091 72,095 72,097 72,085 28.88%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.04% 17.11% 29.14% 16.98% 15.96% 12.24% 16.74% -
ROE 12.86% 7.53% 19.89% 14.85% 16.25% 13.43% 16.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.90 50.13 73.71 90.93 102.86 107.52 95.13 -53.80%
EPS 3.60 8.58 21.48 15.44 16.41 13.16 15.92 -62.91%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.28 1.14 1.08 1.04 1.01 0.98 0.95 -55.74%
Adjusted Per Share Value based on latest NOSH - 72,076
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.97 3.52 5.00 6.17 6.98 7.29 6.45 -40.39%
EPS 0.36 0.60 1.46 1.05 1.11 0.89 1.08 -51.95%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0278 0.0801 0.0732 0.0705 0.0685 0.0665 0.0644 -42.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.60 2.27 3.13 1.90 1.59 1.40 0.88 -
P/RPS 2.01 4.53 4.25 2.09 1.55 1.30 0.93 67.24%
P/EPS 16.67 26.46 14.57 12.31 9.69 10.64 5.53 108.81%
EY 6.00 3.78 6.86 8.13 10.32 9.40 18.09 -52.11%
DY 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
P/NAPS 2.14 1.99 2.90 1.83 1.57 1.43 0.93 74.38%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 25/02/15 18/11/14 27/08/14 23/05/14 21/02/14 28/10/13 -
Price 0.60 0.645 3.03 2.85 2.00 1.37 0.97 -
P/RPS 2.01 1.29 4.11 3.13 1.94 1.27 1.02 57.24%
P/EPS 16.67 7.52 14.11 18.46 12.19 10.41 6.09 95.79%
EY 6.00 13.30 7.09 5.42 8.21 9.61 16.41 -48.89%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 2.14 0.57 2.81 2.74 1.98 1.40 1.02 63.96%

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