[NGGB] YoY 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- -34.65%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,672 4,217 5,453 21,615 18,822 16,045 12,355 -14.95%
PBT -2,796 -1,495 -868 2,685 2,321 3,629 2,157 -
Tax 0 0 204 -810 -686 -851 -308 -
NP -2,796 -1,495 -664 1,875 1,635 2,778 1,849 -
-
NP to SH -2,796 -1,495 -664 1,875 1,635 2,778 1,849 -
-
Tax Rate - - - 30.17% 29.56% 23.45% 14.28% -
Total Cost 7,468 5,712 6,117 19,740 17,187 13,267 10,506 -5.52%
-
Net Worth 107,600 94,249 88,018 70,673 64,103 60,610 58,503 10.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 94,249 88,018 70,673 64,103 60,610 58,503 10.67%
NOSH 458,366 324,999 77,209 72,115 72,026 72,155 72,226 36.02%
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 -59.85% -35.45% -12.18% 8.67% 8.69% 17.31% 14.97% -
ROE -2.60% -1.59% -0.75% 2.65% 2.55% 4.58% 3.16% -
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 1.17 1.30 7.06 29.97 26.13 22.24 17.11 -36.02%
EPS -0.70 -0.46 -0.86 2.60 2.27 3.85 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 0.46 0.42 0.54 2.13 1.85 1.58 1.22 -14.99%
EPS -0.28 -0.15 -0.07 0.18 0.16 0.27 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.0928 0.0867 0.0696 0.0631 0.0597 0.0576 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 34.12 37.76 32.14 4.67 2.95 3.42 4.85 38.38%
P/EPS -57.01 -106.52 -263.95 53.85 33.92 19.74 32.42 -
EY -1.75 -0.94 -0.38 1.86 2.95 5.07 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 37.96 35.84 9.13 4.57 2.95 3.37 4.74 41.40%
P/EPS -63.43 -101.09 -75.00 52.69 33.92 19.48 31.64 -
EY -1.58 -0.99 -1.33 1.90 2.95 5.13 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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