[NGGB] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 65.35%
YoY- 44.5%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 11,348 10,516 18,733 38,758 32,291 23,486 22,269 -10.61%
PBT -5,166 -1,262 3,345 6,529 4,636 3,900 4,043 -
Tax 0 -70 -139 -1,785 -1,353 -972 -818 -
NP -5,166 -1,332 3,206 4,744 3,283 2,928 3,225 -
-
NP to SH -5,166 -1,332 3,206 4,744 3,283 2,928 3,225 -
-
Tax Rate - - 4.16% 27.34% 29.18% 24.92% 20.23% -
Total Cost 16,514 11,848 15,527 34,014 29,008 20,558 19,044 -2.34%
-
Net Worth 107,600 94,214 85,194 70,655 64,216 60,579 58,439 10.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 2,163 - -
Div Payout % - - - - - 73.89% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 107,600 94,214 85,194 70,655 64,216 60,579 58,439 10.69%
NOSH 458,366 324,878 74,731 72,097 72,153 72,118 72,147 36.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -45.52% -12.67% 17.11% 12.24% 10.17% 12.47% 14.48% -
ROE -4.80% -1.41% 3.76% 6.71% 5.11% 4.83% 5.52% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.85 3.24 25.07 53.76 44.75 32.57 30.87 -32.74%
EPS -1.27 -0.41 4.29 6.58 4.55 4.06 4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.27 0.29 1.14 0.98 0.89 0.84 0.81 -16.71%
Adjusted Per Share Value based on latest NOSH - 72,115
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.07 0.99 1.76 3.65 3.04 2.21 2.09 -10.54%
EPS -0.49 -0.13 0.30 0.45 0.31 0.28 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1012 0.0886 0.0801 0.0665 0.0604 0.057 0.055 10.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.49 2.27 1.40 0.77 0.76 0.83 -
P/RPS 14.05 15.14 9.06 2.60 1.72 2.33 2.69 31.68%
P/EPS -30.86 -119.51 52.91 21.28 16.92 18.72 18.57 -
EY -3.24 -0.84 1.89 4.70 5.91 5.34 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.48 1.69 1.99 1.43 0.87 0.90 1.02 6.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 23/02/16 25/02/15 21/02/14 19/02/13 27/02/12 18/02/11 -
Price 0.445 0.465 0.645 1.37 0.77 0.75 0.81 -
P/RPS 15.63 14.37 2.57 2.55 1.72 2.30 2.62 34.63%
P/EPS -34.33 -113.41 15.03 20.82 16.92 18.47 18.12 -
EY -2.91 -0.88 6.65 4.80 5.91 5.41 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 1.65 1.60 0.57 1.40 0.87 0.89 1.00 8.69%

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