[NGGB] QoQ TTM 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- 8.99%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM 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 33,581 45,531 61,693 65,556 79,649 71,519 -41.98%
PBT 2,563 3,298 6,686 10,239 9,870 13,654 11,443 -63.21%
Tax 224 1,805 2,907 1,893 1,261 -1,503 -2,737 -
NP 2,787 5,103 9,593 12,132 11,131 12,151 8,706 -53.30%
-
NP to SH 2,787 5,103 9,593 12,132 11,131 12,151 8,706 -53.30%
-
Tax Rate -8.74% -54.73% -43.48% -18.49% -12.78% 11.01% 23.92% -
Total Cost 28,887 28,478 35,938 49,561 54,425 67,498 62,813 -40.50%
-
Net Worth 81,000 47,866 88,018 77,832 74,959 72,815 70,673 9.54%
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 2,162 2,162 2,162 2,164 2,164 -
Div Payout % - 42.37% 22.54% 17.82% 19.43% 17.82% 24.87% -
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 81,000 47,866 88,018 77,832 74,959 72,815 70,673 9.54%
NOSH 300,000 170,952 77,209 72,067 72,076 72,094 72,115 159.33%
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% 15.20% 21.07% 19.67% 16.98% 15.26% 12.17% -
ROE 3.44% 10.66% 10.90% 15.59% 14.85% 16.69% 12.32% -
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 10.56 19.64 58.97 85.61 90.95 110.48 99.17 -77.62%
EPS 0.93 2.99 12.42 16.83 15.44 16.85 12.07 -81.97%
DPS 0.00 1.26 2.80 3.00 3.00 3.00 3.00 -
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 3.31 4.48 6.08 6.46 7.85 7.04 -41.95%
EPS 0.27 0.50 0.94 1.19 1.10 1.20 0.86 -53.90%
DPS 0.00 0.21 0.21 0.21 0.21 0.21 0.21 -
NAPS 0.0798 0.0471 0.0867 0.0767 0.0738 0.0717 0.0696 9.57%
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 5.49 3.05 3.85 3.66 2.09 1.44 1.41 148.11%
P/EPS 62.43 20.10 18.27 18.59 12.30 9.43 11.60 208.05%
EY 1.60 4.98 5.47 5.38 8.13 10.60 8.62 -67.56%
DY 0.00 2.11 1.23 0.96 1.58 1.89 2.14 -
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 4.74 3.05 1.09 3.54 3.13 1.81 1.38 128.16%
P/EPS 53.82 20.10 5.19 18.00 18.45 11.87 11.35 183.05%
EY 1.86 4.98 19.26 5.56 5.42 8.43 8.81 -64.64%
DY 0.00 2.11 4.34 0.99 1.05 1.50 2.19 -
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