[NGGB] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 12.79%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,384 9,919 16,510 13,698 8,015 8,316 9,790 23.20%
PBT 2,266 1,338 2,789 2,396 929 1,617 2,326 -1.72%
Tax -375 -235 -872 -738 541 -335 -496 -17.02%
NP 1,891 1,103 1,917 1,658 1,470 1,282 1,830 2.21%
-
NP to SH 1,891 1,103 1,917 1,658 1,470 1,282 1,830 2.21%
-
Tax Rate 16.55% 17.56% 31.27% 30.80% -58.23% 20.72% 21.32% -
Total Cost 11,493 8,816 14,593 12,040 6,545 7,034 7,960 27.77%
-
Net Worth 54,028 55,149 52,717 51,261 49,532 48,075 40,743 20.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 54,028 55,149 52,717 51,261 49,532 48,075 40,743 20.72%
NOSH 75,039 78,785 79,874 80,096 79,891 80,124 69,056 5.70%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.13% 11.12% 11.61% 12.10% 18.34% 15.42% 18.69% -
ROE 3.50% 2.00% 3.64% 3.23% 2.97% 2.67% 4.49% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.84 12.59 20.67 17.10 10.03 10.38 14.18 16.55%
EPS 2.52 1.40 2.40 2.07 1.84 1.60 2.65 -3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.66 0.64 0.62 0.60 0.59 14.21%
Adjusted Per Share Value based on latest NOSH - 80,096
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.26 0.93 1.55 1.29 0.75 0.78 0.92 23.34%
EPS 0.18 0.10 0.18 0.16 0.14 0.12 0.17 3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0519 0.0496 0.0482 0.0466 0.0452 0.0383 20.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.64 0.38 0.38 0.39 0.50 0.39 0.51 -
P/RPS 3.59 3.02 1.84 2.28 4.98 3.76 3.60 -0.18%
P/EPS 25.40 27.14 15.83 18.84 27.17 24.37 19.25 20.32%
EY 3.94 3.68 6.32 5.31 3.68 4.10 5.20 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.54 0.58 0.61 0.81 0.65 0.86 2.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 22/05/09 25/02/09 31/10/08 29/08/08 16/05/08 21/02/08 -
Price 0.72 0.52 0.36 0.34 0.32 0.50 0.41 -
P/RPS 4.04 4.13 1.74 1.99 3.19 4.82 2.89 25.04%
P/EPS 28.57 37.14 15.00 16.43 17.39 31.25 15.47 50.58%
EY 3.50 2.69 6.67 6.09 5.75 3.20 6.46 -33.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.55 0.53 0.52 0.83 0.69 28.09%

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