[NGGB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -65.23%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 31,674 23,643 18,733 13,280 65,556 55,618 38,758 -12.62%
PBT 2,563 2,862 3,345 4,213 9,870 9,434 6,529 -46.47%
Tax 224 -15 -139 -343 1,261 -559 -1,785 -
NP 2,787 2,847 3,206 3,870 11,131 8,875 4,744 -29.92%
-
NP to SH 2,787 2,847 3,206 3,870 11,131 8,875 4,744 -29.92%
-
Tax Rate -8.74% 0.52% 4.16% 8.14% -12.78% 5.93% 27.34% -
Total Cost 28,887 20,796 15,527 9,410 54,425 46,743 34,014 -10.34%
-
Net Worth 42,755 29,524 85,194 77,832 74,975 72,816 70,655 -28.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 2,162 - - -
Div Payout % - - - - 19.43% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 42,755 29,524 85,194 77,832 74,975 72,816 70,655 -28.52%
NOSH 158,352 105,444 74,731 72,067 72,091 72,095 72,097 69.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.80% 12.04% 17.11% 29.14% 16.98% 15.96% 12.24% -
ROE 6.52% 9.64% 3.76% 4.97% 14.85% 12.19% 6.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.00 22.42 25.07 18.43 90.93 77.14 53.76 -48.36%
EPS 1.76 2.70 4.29 5.37 15.44 12.31 6.58 -58.58%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.27 0.28 1.14 1.08 1.04 1.01 0.98 -57.75%
Adjusted Per Share Value based on latest NOSH - 72,067
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.12 2.33 1.85 1.31 6.46 5.48 3.82 -12.65%
EPS 0.27 0.28 0.32 0.38 1.10 0.87 0.47 -30.96%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.0421 0.0291 0.0839 0.0767 0.0739 0.0717 0.0696 -28.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.58 0.60 2.27 3.13 1.90 1.59 1.40 -
P/RPS 2.90 2.68 9.06 16.99 2.09 2.06 2.60 7.57%
P/EPS 32.95 22.22 52.91 58.29 12.31 12.92 21.28 33.94%
EY 3.03 4.50 1.89 1.72 8.13 7.74 4.70 -25.43%
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 2.15 2.14 1.99 2.90 1.83 1.57 1.43 31.33%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 18/05/15 25/02/15 18/11/14 27/08/14 23/05/14 21/02/14 -
Price 0.50 0.60 0.645 3.03 2.85 2.00 1.37 -
P/RPS 2.50 2.68 2.57 16.44 3.13 2.59 2.55 -1.31%
P/EPS 28.41 22.22 15.03 56.42 18.46 16.25 20.82 23.09%
EY 3.52 4.50 6.65 1.77 5.42 6.16 4.80 -18.72%
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 1.85 2.14 0.57 2.81 2.74 1.98 1.40 20.48%

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