[NGGB] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 3.8%
YoY- -14.86%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 54,694 64,582 53,876 46,423 43,162 46,972 29,764 49.97%
PBT 7,106 9,272 9,260 5,837 5,713 7,800 1,084 249.86%
Tax -1,814 -2,706 -2,668 -1,472 -1,508 -1,944 -484 141.08%
NP 5,292 6,566 6,592 4,365 4,205 5,856 600 326.32%
-
NP to SH 5,292 6,566 6,592 4,365 4,205 5,856 600 326.32%
-
Tax Rate 25.53% 29.18% 28.81% 25.22% 26.40% 24.92% 44.65% -
Total Cost 49,402 58,016 47,284 42,058 38,957 41,116 29,164 42.05%
-
Net Worth 62,782 64,216 61,889 60,604 59,182 60,579 57,857 5.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,886 - - 2,164 2,886 4,327 8,571 -51.56%
Div Payout % 54.55% - - 49.59% 68.65% 73.89% 1,428.57% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 62,782 64,216 61,889 60,604 59,182 60,579 57,857 5.59%
NOSH 72,163 72,153 71,965 72,148 72,173 72,118 71,428 0.68%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.68% 10.17% 12.24% 9.40% 9.74% 12.47% 2.02% -
ROE 8.43% 10.22% 10.65% 7.20% 7.11% 9.67% 1.04% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.79 89.51 74.86 64.34 59.80 65.13 41.67 48.94%
EPS 7.33 9.10 9.16 6.05 5.83 8.12 0.84 323.29%
DPS 4.00 0.00 0.00 3.00 4.00 6.00 12.00 -51.89%
NAPS 0.87 0.89 0.86 0.84 0.82 0.84 0.81 4.87%
Adjusted Per Share Value based on latest NOSH - 72,173
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.15 6.08 5.07 4.37 4.06 4.42 2.80 50.06%
EPS 0.50 0.62 0.62 0.41 0.40 0.55 0.06 310.50%
DPS 0.27 0.00 0.00 0.20 0.27 0.41 0.81 -51.89%
NAPS 0.0591 0.0604 0.0582 0.057 0.0557 0.057 0.0544 5.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.77 0.77 0.75 0.79 0.75 0.76 0.77 -
P/RPS 1.02 0.86 1.00 1.23 1.25 1.17 1.85 -32.73%
P/EPS 10.50 8.46 8.19 13.06 12.87 9.36 91.67 -76.38%
EY 9.52 11.82 12.21 7.66 7.77 10.68 1.09 323.54%
DY 5.19 0.00 0.00 3.80 5.33 7.89 15.58 -51.91%
P/NAPS 0.89 0.87 0.87 0.94 0.91 0.90 0.95 -4.25%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 27/02/12 25/10/11 -
Price 0.775 0.77 0.75 0.75 0.77 0.75 0.77 -
P/RPS 1.02 0.86 1.00 1.17 1.29 1.15 1.85 -32.73%
P/EPS 10.57 8.46 8.19 12.40 13.22 9.24 91.67 -76.27%
EY 9.46 11.82 12.21 8.07 7.57 10.83 1.09 321.76%
DY 5.16 0.00 0.00 4.00 5.19 8.00 15.58 -52.09%
P/NAPS 0.89 0.87 0.87 0.89 0.94 0.89 0.95 -4.25%

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