[NGGB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 14.58%
YoY- -18.36%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,269 9,914 48,862 31,445 22,386 10,379 53,511 -44.17%
PBT 4,043 1,886 7,108 4,948 4,386 2,443 8,789 -40.32%
Tax -818 -510 -1,687 -1,129 -1,053 -472 -2,220 -48.50%
NP 3,225 1,376 5,421 3,819 3,333 1,971 6,569 -37.68%
-
NP to SH 3,225 1,376 5,421 3,819 3,333 1,971 6,569 -37.68%
-
Tax Rate 20.23% 27.04% 23.73% 22.82% 24.01% 19.32% 25.26% -
Total Cost 19,044 8,538 43,441 27,626 19,053 8,408 46,942 -45.10%
-
Net Worth 58,439 56,913 55,675 53,819 55,549 56,207 56,507 2.26%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 2,161 - - 2,221 2,248 - -
Div Payout % - 157.07% - - 66.67% 114.07% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 58,439 56,913 55,675 53,819 55,549 56,207 56,507 2.26%
NOSH 72,147 72,041 73,256 73,725 74,066 74,942 78,482 -5.44%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.48% 13.88% 11.09% 12.15% 14.89% 18.99% 12.28% -
ROE 5.52% 2.42% 9.74% 7.10% 6.00% 3.51% 11.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.87 13.76 66.70 42.65 30.22 13.85 68.18 -40.95%
EPS 4.47 1.91 7.40 5.18 4.50 2.63 8.37 -34.10%
DPS 0.00 3.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 0.81 0.79 0.76 0.73 0.75 0.75 0.72 8.14%
Adjusted Per Share Value based on latest NOSH - 72,537
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.15 0.96 4.71 3.03 2.16 1.00 5.16 -44.12%
EPS 0.31 0.13 0.52 0.37 0.32 0.19 0.63 -37.59%
DPS 0.00 0.21 0.00 0.00 0.21 0.22 0.00 -
NAPS 0.0563 0.0548 0.0536 0.0519 0.0535 0.0542 0.0544 2.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.83 0.85 0.85 0.88 0.82 0.71 0.64 -
P/RPS 2.69 6.18 1.27 2.06 2.71 5.13 0.94 101.17%
P/EPS 18.57 44.50 11.49 16.99 18.22 27.00 7.65 80.32%
EY 5.39 2.25 8.71 5.89 5.49 3.70 13.08 -44.53%
DY 0.00 3.53 0.00 0.00 3.66 4.23 0.00 -
P/NAPS 1.02 1.08 1.12 1.21 1.09 0.95 0.89 9.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 27/10/10 24/08/10 27/05/10 24/02/10 29/10/09 27/08/09 -
Price 0.81 0.85 0.83 0.86 0.88 0.75 0.72 -
P/RPS 2.62 6.18 1.24 2.02 2.91 5.42 1.06 82.50%
P/EPS 18.12 44.50 11.22 16.60 19.56 28.52 8.60 64.12%
EY 5.52 2.25 8.92 6.02 5.11 3.51 11.62 -39.03%
DY 0.00 3.53 0.00 0.00 3.41 4.00 0.00 -
P/NAPS 1.00 1.08 1.09 1.18 1.17 1.00 1.00 0.00%

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