[NGGB] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -13.65%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 46,972 29,764 46,108 44,584 44,538 39,656 48,862 -2.58%
PBT 7,800 1,084 7,180 7,874 8,086 7,544 7,108 6.37%
Tax -1,944 -484 -2,053 -2,305 -1,636 -2,040 -1,687 9.88%
NP 5,856 600 5,127 5,569 6,450 5,504 5,421 5.26%
-
NP to SH 5,856 600 5,127 5,569 6,450 5,504 5,421 5.26%
-
Tax Rate 24.92% 44.65% 28.59% 29.27% 20.23% 27.04% 23.73% -
Total Cost 41,116 29,164 40,981 39,014 38,088 34,152 43,441 -3.59%
-
Net Worth 60,579 57,857 58,408 57,713 58,439 56,913 55,675 5.77%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,327 8,571 2,163 2,885 - 8,645 - -
Div Payout % 73.89% 1,428.57% 42.19% 51.81% - 157.07% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 60,579 57,857 58,408 57,713 58,439 56,913 55,675 5.77%
NOSH 72,118 71,428 72,109 72,141 72,147 72,041 73,256 -1.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.47% 2.02% 11.12% 12.49% 14.48% 13.88% 11.09% -
ROE 9.67% 1.04% 8.78% 9.65% 11.04% 9.67% 9.74% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.13 41.67 63.94 61.80 61.73 55.05 66.70 -1.57%
EPS 8.12 0.84 7.11 7.72 8.94 7.64 7.40 6.36%
DPS 6.00 12.00 3.00 4.00 0.00 12.00 0.00 -
NAPS 0.84 0.81 0.81 0.80 0.81 0.79 0.76 6.88%
Adjusted Per Share Value based on latest NOSH - 72,121
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.42 2.80 4.34 4.19 4.19 3.73 4.60 -2.61%
EPS 0.55 0.06 0.48 0.52 0.61 0.52 0.51 5.14%
DPS 0.41 0.81 0.20 0.27 0.00 0.81 0.00 -
NAPS 0.057 0.0544 0.0549 0.0543 0.055 0.0535 0.0524 5.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.76 0.77 0.80 0.80 0.83 0.85 0.85 -
P/RPS 1.17 1.85 1.25 1.29 1.34 1.54 1.27 -5.30%
P/EPS 9.36 91.67 11.25 10.36 9.28 11.13 11.49 -12.74%
EY 10.68 1.09 8.89 9.65 10.77 8.99 8.71 14.51%
DY 7.89 15.58 3.75 5.00 0.00 14.12 0.00 -
P/NAPS 0.90 0.95 0.99 1.00 1.02 1.08 1.12 -13.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/10/11 26/08/11 23/05/11 18/02/11 27/10/10 24/08/10 -
Price 0.75 0.77 0.79 0.80 0.81 0.85 0.83 -
P/RPS 1.15 1.85 1.24 1.29 1.31 1.54 1.24 -4.88%
P/EPS 9.24 91.67 11.11 10.36 9.06 11.13 11.22 -12.10%
EY 10.83 1.09 9.00 9.65 11.04 8.99 8.92 13.76%
DY 8.00 15.58 3.80 5.00 0.00 14.12 0.00 -
P/NAPS 0.89 0.95 0.98 1.00 1.00 1.08 1.09 -12.60%

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