[NGGB] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -58.58%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 18,654 22,696 21,032 37,466 77,516 64,582 46,972 -14.25%
PBT -5,946 -10,332 -2,524 6,690 13,058 9,272 7,800 -
Tax 0 0 -140 -278 -3,570 -2,706 -1,944 -
NP -5,946 -10,332 -2,664 6,412 9,488 6,566 5,856 -
-
NP to SH -5,946 -10,332 -2,664 6,412 9,488 6,566 5,856 -
-
Tax Rate - - - 4.16% 27.34% 29.18% 24.92% -
Total Cost 24,600 33,028 23,696 31,054 68,028 58,016 41,116 -8.19%
-
Net Worth 112,171 107,600 94,214 85,194 70,655 64,216 60,579 10.80%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 4,327 -
Div Payout % - - - - - - 73.89% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 112,171 107,600 94,214 85,194 70,655 64,216 60,579 10.80%
NOSH 458,366 458,366 324,878 74,731 72,097 72,153 72,118 36.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -31.88% -45.52% -12.67% 17.11% 12.24% 10.17% 12.47% -
ROE -5.30% -9.60% -2.83% 7.53% 13.43% 10.22% 9.67% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.32 5.70 6.47 50.13 107.52 89.51 65.13 -36.35%
EPS -1.38 -2.54 -0.82 8.58 13.16 9.10 8.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.26 0.27 0.29 1.14 0.98 0.89 0.84 -17.73%
Adjusted Per Share Value based on latest NOSH - 77,209
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.84 2.24 2.07 3.69 7.64 6.36 4.63 -14.24%
EPS -0.59 -1.02 -0.26 0.63 0.93 0.65 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.1105 0.106 0.0928 0.0839 0.0696 0.0633 0.0597 10.79%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.375 0.40 0.49 2.27 1.40 0.77 0.76 -
P/RPS 8.67 7.02 7.57 4.53 1.30 0.86 1.17 39.58%
P/EPS -27.21 -15.43 -59.76 26.46 10.64 8.46 9.36 -
EY -3.68 -6.48 -1.67 3.78 9.40 11.82 10.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.89 -
P/NAPS 1.44 1.48 1.69 1.99 1.43 0.87 0.90 8.14%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 15/02/18 27/02/17 23/02/16 25/02/15 21/02/14 19/02/13 27/02/12 -
Price 0.39 0.445 0.465 0.645 1.37 0.77 0.75 -
P/RPS 9.02 7.81 7.18 1.29 1.27 0.86 1.15 40.91%
P/EPS -28.30 -17.16 -56.71 7.52 10.41 8.46 9.24 -
EY -3.53 -5.83 -1.76 13.30 9.61 11.82 10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 1.50 1.65 1.60 0.57 1.40 0.87 0.89 9.08%

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