[NGGB] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -28.19%
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 64,582 53,876 46,423 43,162 46,972 29,764 46,108 25.05%
PBT 9,272 9,260 5,837 5,713 7,800 1,084 7,180 18.49%
Tax -2,706 -2,668 -1,472 -1,508 -1,944 -484 -2,053 20.11%
NP 6,566 6,592 4,365 4,205 5,856 600 5,127 17.84%
-
NP to SH 6,566 6,592 4,365 4,205 5,856 600 5,127 17.84%
-
Tax Rate 29.18% 28.81% 25.22% 26.40% 24.92% 44.65% 28.59% -
Total Cost 58,016 47,284 42,058 38,957 41,116 29,164 40,981 25.94%
-
Net Worth 64,216 61,889 60,604 59,182 60,579 57,857 58,408 6.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 2,164 2,886 4,327 8,571 2,163 -
Div Payout % - - 49.59% 68.65% 73.89% 1,428.57% 42.19% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,216 61,889 60,604 59,182 60,579 57,857 58,408 6.49%
NOSH 72,153 71,965 72,148 72,173 72,118 71,428 72,109 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.17% 12.24% 9.40% 9.74% 12.47% 2.02% 11.12% -
ROE 10.22% 10.65% 7.20% 7.11% 9.67% 1.04% 8.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 89.51 74.86 64.34 59.80 65.13 41.67 63.94 25.01%
EPS 9.10 9.16 6.05 5.83 8.12 0.84 7.11 17.79%
DPS 0.00 0.00 3.00 4.00 6.00 12.00 3.00 -
NAPS 0.89 0.86 0.84 0.82 0.84 0.81 0.81 6.45%
Adjusted Per Share Value based on latest NOSH - 72,903
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.36 5.31 4.57 4.25 4.63 2.93 4.54 25.07%
EPS 0.65 0.65 0.43 0.41 0.58 0.06 0.51 17.46%
DPS 0.00 0.00 0.21 0.28 0.43 0.84 0.21 -
NAPS 0.0633 0.061 0.0597 0.0583 0.0597 0.057 0.0575 6.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.77 0.75 0.79 0.75 0.76 0.77 0.80 -
P/RPS 0.86 1.00 1.23 1.25 1.17 1.85 1.25 -21.97%
P/EPS 8.46 8.19 13.06 12.87 9.36 91.67 11.25 -17.23%
EY 11.82 12.21 7.66 7.77 10.68 1.09 8.89 20.80%
DY 0.00 0.00 3.80 5.33 7.89 15.58 3.75 -
P/NAPS 0.87 0.87 0.94 0.91 0.90 0.95 0.99 -8.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 24/10/12 23/08/12 17/05/12 27/02/12 25/10/11 26/08/11 -
Price 0.77 0.75 0.75 0.77 0.75 0.77 0.79 -
P/RPS 0.86 1.00 1.17 1.29 1.15 1.85 1.24 -21.56%
P/EPS 8.46 8.19 12.40 13.22 9.24 91.67 11.11 -16.54%
EY 11.82 12.21 8.07 7.57 10.83 1.09 9.00 19.82%
DY 0.00 0.00 4.00 5.19 8.00 15.58 3.80 -
P/NAPS 0.87 0.87 0.89 0.94 0.89 0.95 0.98 -7.59%

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