[NGGB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 22.74%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,372 23,486 7,441 46,108 33,438 22,269 9,914 119.93%
PBT 4,285 3,900 271 7,180 5,906 4,043 1,886 72.73%
Tax -1,131 -972 -121 -2,053 -1,729 -818 -510 69.97%
NP 3,154 2,928 150 5,127 4,177 3,225 1,376 73.75%
-
NP to SH 3,154 2,928 150 5,127 4,177 3,225 1,376 73.75%
-
Tax Rate 26.39% 24.92% 44.65% 28.59% 29.28% 20.23% 27.04% -
Total Cost 29,218 20,558 7,291 40,981 29,261 19,044 8,538 126.91%
-
Net Worth 59,182 60,579 57,857 58,408 57,713 58,439 56,913 2.63%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,165 2,163 2,142 2,163 2,164 - 2,161 0.12%
Div Payout % 68.65% 73.89% 1,428.57% 42.19% 51.81% - 157.07% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 59,182 60,579 57,857 58,408 57,713 58,439 56,913 2.63%
NOSH 72,173 72,118 71,428 72,109 72,141 72,147 72,041 0.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.74% 12.47% 2.02% 11.12% 12.49% 14.48% 13.88% -
ROE 5.33% 4.83% 0.26% 8.78% 7.24% 5.52% 2.42% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.85 32.57 10.42 63.94 46.35 30.87 13.76 119.67%
EPS 4.37 4.06 0.21 7.11 5.79 4.47 1.91 73.54%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 3.00 0.00%
NAPS 0.82 0.84 0.81 0.81 0.80 0.81 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 71,969
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.19 2.31 0.73 4.54 3.29 2.19 0.98 119.48%
EPS 0.31 0.29 0.01 0.51 0.41 0.32 0.14 69.80%
DPS 0.21 0.21 0.21 0.21 0.21 0.00 0.21 0.00%
NAPS 0.0583 0.0597 0.057 0.0575 0.0568 0.0576 0.0561 2.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.75 0.76 0.77 0.80 0.80 0.83 0.85 -
P/RPS 1.67 2.33 7.39 1.25 1.73 2.69 6.18 -58.16%
P/EPS 17.16 18.72 366.67 11.25 13.82 18.57 44.50 -46.99%
EY 5.83 5.34 0.27 8.89 7.24 5.39 2.25 88.54%
DY 4.00 3.95 3.90 3.75 3.75 0.00 3.53 8.68%
P/NAPS 0.91 0.90 0.95 0.99 1.00 1.02 1.08 -10.78%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 27/02/12 25/10/11 26/08/11 23/05/11 18/02/11 27/10/10 -
Price 0.77 0.75 0.77 0.79 0.80 0.81 0.85 -
P/RPS 1.72 2.30 7.39 1.24 1.73 2.62 6.18 -57.33%
P/EPS 17.62 18.47 366.67 11.11 13.82 18.12 44.50 -46.04%
EY 5.68 5.41 0.27 9.00 7.24 5.52 2.25 85.29%
DY 3.90 4.00 3.90 3.80 3.75 0.00 3.53 6.86%
P/NAPS 0.94 0.89 0.95 0.98 1.00 1.00 1.08 -8.83%

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