[NGGB] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -45.39%
YoY- -74.96%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 25,925 23,457 24,693 31,674 33,581 45,531 61,693 -43.86%
PBT -2,497 -2,044 -1,417 2,563 3,298 6,686 10,239 -
Tax 219 293 497 224 1,805 2,907 1,893 -76.22%
NP -2,278 -1,751 -920 2,787 5,103 9,593 12,132 -
-
NP to SH -2,278 -1,751 -920 2,787 5,103 9,593 12,132 -
-
Tax Rate - - - -8.74% -54.73% -43.48% -18.49% -
Total Cost 28,203 25,208 25,613 28,887 28,478 35,938 49,561 -31.30%
-
Net Worth 111,713 94,249 8,150 81,000 47,866 88,018 77,832 27.21%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 2,162 2,162 2,162 -
Div Payout % - - - - 42.37% 22.54% 17.82% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 111,713 94,249 8,150 81,000 47,866 88,018 77,832 27.21%
NOSH 385,217 324,999 32,600 300,000 170,952 77,209 72,067 205.40%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -8.79% -7.46% -3.73% 8.80% 15.20% 21.07% 19.67% -
ROE -2.04% -1.86% -11.29% 3.44% 10.66% 10.90% 15.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.73 7.22 75.75 10.56 19.64 58.97 85.61 -81.62%
EPS -0.59 -0.54 -2.82 0.93 2.99 12.42 16.83 -
DPS 0.00 0.00 0.00 0.00 1.26 2.80 3.00 -
NAPS 0.29 0.29 0.25 0.27 0.28 1.14 1.08 -58.34%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.55 2.31 2.43 3.12 3.31 4.48 6.08 -43.93%
EPS -0.22 -0.17 -0.09 0.27 0.50 0.94 1.19 -
DPS 0.00 0.00 0.00 0.00 0.21 0.21 0.21 -
NAPS 0.11 0.0928 0.008 0.0798 0.0471 0.0867 0.0767 27.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.515 0.49 0.395 0.58 0.60 2.27 3.13 -
P/RPS 7.65 6.79 0.52 5.49 3.05 3.85 3.66 63.40%
P/EPS -87.09 -90.95 -14.00 62.43 20.10 18.27 18.59 -
EY -1.15 -1.10 -7.14 1.60 4.98 5.47 5.38 -
DY 0.00 0.00 0.00 0.00 2.11 1.23 0.96 -
P/NAPS 1.78 1.69 1.58 2.15 2.14 1.99 2.90 -27.75%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 23/02/16 19/11/15 26/08/15 18/05/15 25/02/15 18/11/14 -
Price 0.44 0.465 0.38 0.50 0.60 0.645 3.03 -
P/RPS 6.54 6.44 0.50 4.74 3.05 1.09 3.54 50.50%
P/EPS -74.41 -86.31 -13.47 53.82 20.10 5.19 18.00 -
EY -1.34 -1.16 -7.43 1.86 4.98 19.26 5.56 -
DY 0.00 0.00 0.00 0.00 2.11 4.34 0.99 -
P/NAPS 1.52 1.60 1.52 1.85 2.14 0.57 2.81 -33.58%

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