[NGGB] YoY TTM 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- 2.83%
YoY- 68.43%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 29,147 23,457 45,531 71,519 55,228 47,325 48,745 -8.20%
PBT -6,692 -2,044 6,686 11,443 7,022 7,037 6,765 -
Tax -312 293 2,907 -2,737 -1,853 -2,207 -1,452 -22.58%
NP -7,004 -1,751 9,593 8,706 5,169 4,830 5,313 -
-
NP to SH -7,004 -1,751 9,593 8,706 5,169 4,830 5,313 -
-
Tax Rate - - -43.48% 23.92% 26.39% 31.36% 21.46% -
Total Cost 36,151 25,208 35,938 62,813 50,059 42,495 43,432 -3.00%
-
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 - - 2,162 2,164 2,165 2,142 2,161 -
Div Payout % - - 22.54% 24.87% 41.89% 44.37% 40.68% -
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 -24.03% -7.46% 21.07% 12.17% 9.36% 10.21% 10.90% -
ROE -6.51% -1.86% 10.90% 12.32% 8.06% 7.97% 9.08% -
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 7.31 7.22 58.97 99.17 76.68 65.59 67.49 -30.93%
EPS -1.76 -0.54 12.42 12.07 7.18 6.69 7.36 -
DPS 0.00 0.00 2.80 3.00 3.00 3.00 3.00 -
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 2.74 2.21 4.28 6.73 5.20 4.45 4.59 -8.23%
EPS -0.66 -0.16 0.90 0.82 0.49 0.45 0.50 -
DPS 0.00 0.00 0.20 0.20 0.20 0.20 0.20 -
NAPS 0.1012 0.0887 0.0828 0.0665 0.0603 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 5.47 6.79 3.85 1.41 1.00 1.16 1.23 28.20%
P/EPS -22.76 -90.95 18.27 11.60 10.73 11.35 11.28 -
EY -4.39 -1.10 5.47 8.62 9.32 8.81 8.86 -
DY 0.00 0.00 1.23 2.14 3.90 3.95 3.61 -
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 6.08 6.44 1.09 1.38 1.00 1.14 1.20 31.02%
P/EPS -25.32 -86.31 5.19 11.35 10.73 11.20 11.01 -
EY -3.95 -1.16 19.26 8.81 9.32 8.93 9.08 -
DY 0.00 0.00 4.34 2.19 3.90 4.00 3.70 -
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