[NGGB] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 28.71%
YoY- 50.5%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 28,315 31,674 65,556 65,052 46,423 46,108 48,862 -8.68%
PBT -2,788 2,563 9,870 9,550 6,286 7,180 7,108 -
Tax -382 224 1,261 -2,305 -1,472 -2,053 -1,687 -21.91%
NP -3,170 2,787 11,131 7,245 4,814 5,127 5,421 -
-
NP to SH -3,170 2,787 11,131 7,245 4,814 5,127 5,421 -
-
Tax Rate - -8.74% -12.78% 24.14% 23.42% 28.59% 23.73% -
Total Cost 31,485 28,887 54,425 57,807 41,609 40,981 43,441 -5.21%
-
Net Worth 107,100 81,000 74,959 65,664 60,626 58,295 54,843 11.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 2,162 2,164 4,308 2,161 4,445 -
Div Payout % - - 19.43% 29.88% 89.49% 42.15% 82.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 107,100 81,000 74,959 65,664 60,626 58,295 54,843 11.78%
NOSH 396,666 300,000 72,076 72,158 72,173 71,969 72,162 32.81%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -11.20% 8.80% 16.98% 11.14% 10.37% 11.12% 11.09% -
ROE -2.96% 3.44% 14.85% 11.03% 7.94% 8.79% 9.88% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.14 10.56 90.95 90.15 64.32 64.07 67.71 -31.24%
EPS -0.80 0.93 15.44 10.04 6.67 7.12 7.51 -
DPS 0.00 0.00 3.00 3.00 6.00 3.00 6.16 -
NAPS 0.27 0.27 1.04 0.91 0.84 0.81 0.76 -15.82%
Adjusted Per Share Value based on latest NOSH - 72,158
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.66 2.98 6.17 6.12 4.37 4.34 4.60 -8.71%
EPS -0.30 0.26 1.05 0.68 0.45 0.48 0.51 -
DPS 0.00 0.00 0.20 0.20 0.41 0.20 0.42 -
NAPS 0.1008 0.0762 0.0705 0.0618 0.057 0.0548 0.0516 11.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.41 0.58 1.90 0.78 0.79 0.80 0.85 -
P/RPS 5.74 5.49 2.09 0.87 1.23 1.25 1.26 28.72%
P/EPS -51.30 62.43 12.30 7.77 11.84 11.23 11.31 -
EY -1.95 1.60 8.13 12.87 8.44 8.90 8.84 -
DY 0.00 0.00 1.58 3.85 7.59 3.75 7.25 -
P/NAPS 1.52 2.15 1.83 0.86 0.94 0.99 1.12 5.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 29/08/13 23/08/12 26/08/11 24/08/10 -
Price 0.41 0.50 2.85 0.81 0.75 0.79 0.83 -
P/RPS 5.74 4.74 3.13 0.90 1.17 1.23 1.23 29.24%
P/EPS -51.30 53.82 18.45 8.07 11.24 11.09 11.05 -
EY -1.95 1.86 5.42 12.40 8.89 9.02 9.05 -
DY 0.00 0.00 1.05 3.70 8.00 3.80 7.42 -
P/NAPS 1.52 1.85 2.74 0.89 0.89 0.98 1.09 5.69%

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