[NGGB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 82.54%
YoY- 65.98%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 55,618 38,758 17,143 65,052 41,021 32,291 13,469 157.60%
PBT 9,434 6,529 3,844 9,550 5,330 4,636 2,315 155.34%
Tax -559 -1,785 -975 -2,305 -1,361 -1,353 -667 -11.11%
NP 8,875 4,744 2,869 7,245 3,969 3,283 1,648 207.55%
-
NP to SH 8,875 4,744 2,869 7,245 3,969 3,283 1,648 207.55%
-
Tax Rate 5.93% 27.34% 25.36% 24.14% 25.53% 29.18% 28.81% -
Total Cost 46,743 34,014 14,274 57,807 37,052 29,008 11,821 150.26%
-
Net Worth 72,816 70,655 68,481 65,601 62,782 64,216 61,889 11.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 2,162 2,164 - - -
Div Payout % - - - 29.85% 54.55% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,816 70,655 68,481 65,601 62,782 64,216 61,889 11.45%
NOSH 72,095 72,097 72,085 72,089 72,163 72,153 71,965 0.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.96% 12.24% 16.74% 11.14% 9.68% 10.17% 12.24% -
ROE 12.19% 6.71% 4.19% 11.04% 6.32% 5.11% 2.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 77.14 53.76 23.78 90.24 56.84 44.75 18.72 157.25%
EPS 12.31 6.58 3.98 10.05 5.50 4.55 2.29 207.18%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.91 0.87 0.89 0.86 11.32%
Adjusted Per Share Value based on latest NOSH - 72,158
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.48 3.82 1.69 6.41 4.04 3.18 1.33 157.23%
EPS 0.87 0.47 0.28 0.71 0.39 0.32 0.16 209.53%
DPS 0.00 0.00 0.00 0.21 0.21 0.00 0.00 -
NAPS 0.0717 0.0696 0.0675 0.0646 0.0618 0.0633 0.061 11.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.59 1.40 0.88 0.78 0.77 0.77 0.75 -
P/RPS 2.06 2.60 3.70 0.86 1.35 1.72 4.01 -35.88%
P/EPS 12.92 21.28 22.11 7.76 14.00 16.92 32.75 -46.24%
EY 7.74 4.70 4.52 12.88 7.14 5.91 3.05 86.15%
DY 0.00 0.00 0.00 3.85 3.90 0.00 0.00 -
P/NAPS 1.57 1.43 0.93 0.86 0.89 0.87 0.87 48.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 -
Price 2.00 1.37 0.97 0.81 0.775 0.77 0.75 -
P/RPS 2.59 2.55 4.08 0.90 1.36 1.72 4.01 -25.29%
P/EPS 16.25 20.82 24.37 8.06 14.09 16.92 32.75 -37.35%
EY 6.16 4.80 4.10 12.41 7.10 5.91 3.05 59.84%
DY 0.00 0.00 0.00 3.70 3.87 0.00 0.00 -
P/NAPS 1.98 1.40 1.02 0.89 0.89 0.87 0.87 73.10%

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