[NGGB] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -15.45%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 39,656 48,862 41,926 44,772 41,516 53,511 53,502 -18.08%
PBT 7,544 7,108 6,597 8,772 9,772 8,789 8,697 -9.03%
Tax -2,040 -1,687 -1,505 -2,106 -1,888 -2,220 -2,460 -11.72%
NP 5,504 5,421 5,092 6,666 7,884 6,569 6,237 -7.99%
-
NP to SH 5,504 5,421 5,092 6,666 7,884 6,569 6,237 -7.99%
-
Tax Rate 27.04% 23.73% 22.81% 24.01% 19.32% 25.26% 28.29% -
Total Cost 34,152 43,441 36,834 38,106 33,632 46,942 47,265 -19.46%
-
Net Worth 56,913 55,675 53,819 55,549 56,207 56,507 55,690 1.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,645 - - 4,443 8,993 - - -
Div Payout % 157.07% - - 66.67% 114.07% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,913 55,675 53,819 55,549 56,207 56,507 55,690 1.45%
NOSH 72,041 73,256 73,725 74,066 74,942 78,482 79,557 -6.39%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.88% 11.09% 12.15% 14.89% 18.99% 12.28% 11.66% -
ROE 9.67% 9.74% 9.46% 12.00% 14.03% 11.63% 11.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.05 66.70 56.87 60.45 55.40 68.18 67.25 -12.48%
EPS 7.64 7.40 6.91 9.00 10.52 8.37 7.84 -1.70%
DPS 12.00 0.00 0.00 6.00 12.00 0.00 0.00 -
NAPS 0.79 0.76 0.73 0.75 0.75 0.72 0.70 8.38%
Adjusted Per Share Value based on latest NOSH - 73,225
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.91 4.81 4.13 4.41 4.09 5.27 5.27 -18.02%
EPS 0.54 0.53 0.50 0.66 0.78 0.65 0.61 -7.79%
DPS 0.85 0.00 0.00 0.44 0.89 0.00 0.00 -
NAPS 0.0561 0.0548 0.053 0.0547 0.0554 0.0557 0.0549 1.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 0.85 0.88 0.82 0.71 0.64 0.38 -
P/RPS 1.54 1.27 1.55 1.36 1.28 0.94 0.57 93.86%
P/EPS 11.13 11.49 12.74 9.11 6.75 7.65 4.85 73.89%
EY 8.99 8.71 7.85 10.98 14.82 13.08 20.63 -42.49%
DY 14.12 0.00 0.00 7.32 16.90 0.00 0.00 -
P/NAPS 1.08 1.12 1.21 1.09 0.95 0.89 0.54 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 27/10/10 24/08/10 27/05/10 24/02/10 29/10/09 27/08/09 22/05/09 -
Price 0.85 0.83 0.86 0.88 0.75 0.72 0.52 -
P/RPS 1.54 1.24 1.51 1.46 1.35 1.06 0.77 58.67%
P/EPS 11.13 11.22 12.45 9.78 7.13 8.60 6.63 41.20%
EY 8.99 8.92 8.03 10.23 14.03 11.62 15.08 -29.14%
DY 14.12 0.00 0.00 6.82 16.00 0.00 0.00 -
P/NAPS 1.08 1.09 1.18 1.17 1.00 1.00 0.74 28.63%

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