[NGGB] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -0.79%
YoY- -41.14%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,143 24,031 8,730 18,822 13,469 14,051 8,886 54.91%
PBT 3,844 4,220 694 2,321 2,315 2,001 385 363.02%
Tax -975 -944 -8 -686 -667 -341 -159 234.65%
NP 2,869 3,276 686 1,635 1,648 1,660 226 443.34%
-
NP to SH 2,869 3,276 686 1,635 1,648 1,660 226 443.34%
-
Tax Rate 25.36% 22.37% 1.15% 29.56% 28.81% 17.04% 41.30% -
Total Cost 14,274 20,755 8,044 17,187 11,821 12,391 8,660 39.49%
-
Net Worth 68,481 65,664 62,823 64,103 61,889 60,626 59,780 9.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,164 - - - 2,165 - -
Div Payout % - 66.08% - - - 130.43% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 68,481 65,664 62,823 64,103 61,889 60,626 59,780 9.47%
NOSH 72,085 72,158 72,210 72,026 71,965 72,173 72,903 -0.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.74% 13.63% 7.86% 8.69% 12.24% 11.81% 2.54% -
ROE 4.19% 4.99% 1.09% 2.55% 2.66% 2.74% 0.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.78 33.30 12.09 26.13 18.72 19.47 12.19 56.06%
EPS 3.98 4.54 0.95 2.27 2.29 2.30 0.31 447.44%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.95 0.91 0.87 0.89 0.86 0.84 0.82 10.29%
Adjusted Per Share Value based on latest NOSH - 72,026
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.69 2.37 0.86 1.85 1.33 1.38 0.88 54.44%
EPS 0.28 0.32 0.07 0.16 0.16 0.16 0.02 479.94%
DPS 0.00 0.21 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.0675 0.0647 0.0619 0.0631 0.061 0.0597 0.0589 9.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.88 0.78 0.77 0.77 0.75 0.79 0.75 -
P/RPS 3.70 2.34 6.37 2.95 4.01 4.06 6.15 -28.71%
P/EPS 22.11 17.18 81.05 33.92 32.75 34.35 241.94 -79.68%
EY 4.52 5.82 1.23 2.95 3.05 2.91 0.41 394.61%
DY 0.00 3.85 0.00 0.00 0.00 3.80 0.00 -
P/NAPS 0.93 0.86 0.89 0.87 0.87 0.94 0.91 1.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 -
Price 0.97 0.81 0.775 0.77 0.75 0.75 0.77 -
P/RPS 4.08 2.43 6.41 2.95 4.01 3.85 6.32 -25.28%
P/EPS 24.37 17.84 81.58 33.92 32.75 32.61 248.39 -78.69%
EY 4.10 5.60 1.23 2.95 3.05 3.07 0.40 371.19%
DY 0.00 3.70 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 1.02 0.89 0.89 0.87 0.87 0.89 0.94 5.59%

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