[NGGB] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -133.01%
YoY- -107.58%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 28,315 25,925 23,457 24,693 31,674 33,581 45,531 -27.16%
PBT -2,788 -2,497 -2,044 -1,417 2,563 3,298 6,686 -
Tax -382 219 293 497 224 1,805 2,907 -
NP -3,170 -2,278 -1,751 -920 2,787 5,103 9,593 -
-
NP to SH -3,170 -2,278 -1,751 -920 2,787 5,103 9,593 -
-
Tax Rate - - - - -8.74% -54.73% -43.48% -
Total Cost 31,485 28,203 25,208 25,613 28,887 28,478 35,938 -8.44%
-
Net Worth 107,100 111,713 94,249 8,150 81,000 47,866 88,018 13.98%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 2,162 2,162 -
Div Payout % - - - - - 42.37% 22.54% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 107,100 111,713 94,249 8,150 81,000 47,866 88,018 13.98%
NOSH 396,666 385,217 324,999 32,600 300,000 170,952 77,209 198.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -11.20% -8.79% -7.46% -3.73% 8.80% 15.20% 21.07% -
ROE -2.96% -2.04% -1.86% -11.29% 3.44% 10.66% 10.90% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.14 6.73 7.22 75.75 10.56 19.64 58.97 -75.55%
EPS -0.80 -0.59 -0.54 -2.82 0.93 2.99 12.42 -
DPS 0.00 0.00 0.00 0.00 0.00 1.26 2.80 -
NAPS 0.27 0.29 0.29 0.25 0.27 0.28 1.14 -61.75%
Adjusted Per Share Value based on latest NOSH - 32,600
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.79 2.55 2.31 2.43 3.12 3.31 4.48 -27.09%
EPS -0.31 -0.22 -0.17 -0.09 0.27 0.50 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.21 -
NAPS 0.1055 0.11 0.0928 0.008 0.0798 0.0471 0.0867 13.99%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.515 0.49 0.395 0.58 0.60 2.27 -
P/RPS 5.74 7.65 6.79 0.52 5.49 3.05 3.85 30.53%
P/EPS -51.30 -87.09 -90.95 -14.00 62.43 20.10 18.27 -
EY -1.95 -1.15 -1.10 -7.14 1.60 4.98 5.47 -
DY 0.00 0.00 0.00 0.00 0.00 2.11 1.23 -
P/NAPS 1.52 1.78 1.69 1.58 2.15 2.14 1.99 -16.45%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 23/05/16 23/02/16 19/11/15 26/08/15 18/05/15 25/02/15 -
Price 0.41 0.44 0.465 0.38 0.50 0.60 0.645 -
P/RPS 5.74 6.54 6.44 0.50 4.74 3.05 1.09 202.99%
P/EPS -51.30 -74.41 -86.31 -13.47 53.82 20.10 5.19 -
EY -1.95 -1.34 -1.16 -7.43 1.86 4.98 19.26 -
DY 0.00 0.00 0.00 0.00 0.00 2.11 4.34 -
P/NAPS 1.52 1.52 1.60 1.52 1.85 2.14 0.57 92.41%

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