[NGGB] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -19.4%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,516 68,572 65,052 54,694 64,582 53,876 46,423 40.61%
PBT 13,058 15,376 9,550 7,106 9,272 9,260 5,837 70.79%
Tax -3,570 -3,900 -2,305 -1,814 -2,706 -2,668 -1,472 80.22%
NP 9,488 11,476 7,245 5,292 6,566 6,592 4,365 67.56%
-
NP to SH 9,488 11,476 7,245 5,292 6,566 6,592 4,365 67.56%
-
Tax Rate 27.34% 25.36% 24.14% 25.53% 29.18% 28.81% 25.22% -
Total Cost 68,028 57,096 57,807 49,402 58,016 47,284 42,058 37.67%
-
Net Worth 70,655 68,481 65,601 62,782 64,216 61,889 60,604 10.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,162 2,886 - - 2,164 -
Div Payout % - - 29.85% 54.55% - - 49.59% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,655 68,481 65,601 62,782 64,216 61,889 60,604 10.74%
NOSH 72,097 72,085 72,089 72,163 72,153 71,965 72,148 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.24% 16.74% 11.14% 9.68% 10.17% 12.24% 9.40% -
ROE 13.43% 16.76% 11.04% 8.43% 10.22% 10.65% 7.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 107.52 95.13 90.24 75.79 89.51 74.86 64.34 40.69%
EPS 13.16 15.92 10.05 7.33 9.10 9.16 6.05 67.64%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 3.00 -
NAPS 0.98 0.95 0.91 0.87 0.89 0.86 0.84 10.79%
Adjusted Per Share Value based on latest NOSH - 72,210
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.64 6.75 6.41 5.39 6.36 5.31 4.57 40.72%
EPS 0.93 1.13 0.71 0.52 0.65 0.65 0.43 67.00%
DPS 0.00 0.00 0.21 0.28 0.00 0.00 0.21 -
NAPS 0.0696 0.0675 0.0646 0.0618 0.0633 0.061 0.0597 10.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 0.88 0.78 0.77 0.77 0.75 0.79 -
P/RPS 1.30 0.93 0.86 1.02 0.86 1.00 1.23 3.74%
P/EPS 10.64 5.53 7.76 10.50 8.46 8.19 13.06 -12.73%
EY 9.40 18.09 12.88 9.52 11.82 12.21 7.66 14.57%
DY 0.00 0.00 3.85 5.19 0.00 0.00 3.80 -
P/NAPS 1.43 0.93 0.86 0.89 0.87 0.87 0.94 32.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 -
Price 1.37 0.97 0.81 0.775 0.77 0.75 0.75 -
P/RPS 1.27 1.02 0.90 1.02 0.86 1.00 1.17 5.60%
P/EPS 10.41 6.09 8.06 10.57 8.46 8.19 12.40 -10.97%
EY 9.61 16.41 12.41 9.46 11.82 12.21 8.07 12.31%
DY 0.00 0.00 3.70 5.16 0.00 0.00 4.00 -
P/NAPS 1.40 1.02 0.89 0.89 0.87 0.87 0.89 35.14%

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