[NGGB] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -40.8%
YoY- -67.92%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 21,032 25,196 31,674 31,524 37,466 53,120 65,556 -53.03%
PBT -2,524 932 2,563 3,816 6,690 16,852 9,870 -
Tax -140 -280 224 -20 -278 -1,372 1,261 -
NP -2,664 652 2,787 3,796 6,412 15,480 11,131 -
-
NP to SH -2,664 652 2,787 3,796 6,412 15,480 11,131 -
-
Tax Rate - 30.04% -8.74% 0.52% 4.16% 8.14% -12.78% -
Total Cost 23,696 24,544 28,887 27,728 31,054 37,640 54,425 -42.46%
-
Net Worth 94,214 8,150 42,755 29,524 85,194 77,832 74,975 16.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 2,162 -
Div Payout % - - - - - - 19.43% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 94,214 8,150 42,755 29,524 85,194 77,832 74,975 16.39%
NOSH 324,878 32,600 158,352 105,444 74,731 72,067 72,091 172.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -12.67% 2.59% 8.80% 12.04% 17.11% 29.14% 16.98% -
ROE -2.83% 8.00% 6.52% 12.86% 7.53% 19.89% 14.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.47 77.29 20.00 29.90 50.13 73.71 90.93 -82.74%
EPS -0.82 2.00 1.76 3.60 8.58 21.48 15.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.29 0.25 0.27 0.28 1.14 1.08 1.04 -57.21%
Adjusted Per Share Value based on latest NOSH - 170,952
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.07 2.48 3.12 3.11 3.69 5.23 6.46 -53.07%
EPS -0.26 0.06 0.27 0.37 0.63 1.52 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.0928 0.008 0.0421 0.0291 0.0839 0.0767 0.0739 16.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.49 0.395 0.58 0.60 2.27 3.13 1.90 -
P/RPS 7.57 0.51 2.90 2.01 4.53 4.25 2.09 135.29%
P/EPS -59.76 19.75 32.95 16.67 26.46 14.57 12.31 -
EY -1.67 5.06 3.03 6.00 3.78 6.86 8.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 1.69 1.58 2.15 2.14 1.99 2.90 1.83 -5.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 26/08/15 18/05/15 25/02/15 18/11/14 27/08/14 -
Price 0.465 0.38 0.50 0.60 0.645 3.03 2.85 -
P/RPS 7.18 0.49 2.50 2.01 1.29 4.11 3.13 73.67%
P/EPS -56.71 19.00 28.41 16.67 7.52 14.11 18.46 -
EY -1.76 5.26 3.52 6.00 13.30 7.09 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 1.60 1.52 1.85 2.14 0.57 2.81 2.74 -30.06%

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