[NGGB] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -42.46%
YoY- -13.96%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,007 10,379 13,384 9,919 16,510 13,698 8,015 30.82%
PBT 1,943 2,443 2,266 1,338 2,789 2,396 929 63.32%
Tax -581 -472 -375 -235 -872 -738 541 -
NP 1,362 1,971 1,891 1,103 1,917 1,658 1,470 -4.94%
-
NP to SH 1,362 1,971 1,891 1,103 1,917 1,658 1,470 -4.94%
-
Tax Rate 29.90% 19.32% 16.55% 17.56% 31.27% 30.80% -58.23% -
Total Cost 10,645 8,408 11,493 8,816 14,593 12,040 6,545 38.17%
-
Net Worth 54,919 56,207 54,028 55,149 52,717 51,261 49,532 7.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,196 2,248 - - - - - -
Div Payout % 161.29% 114.07% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 54,919 56,207 54,028 55,149 52,717 51,261 49,532 7.10%
NOSH 73,225 74,942 75,039 78,785 79,874 80,096 79,891 -5.62%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.34% 18.99% 14.13% 11.12% 11.61% 12.10% 18.34% -
ROE 2.48% 3.51% 3.50% 2.00% 3.64% 3.23% 2.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.40 13.85 17.84 12.59 20.67 17.10 10.03 38.66%
EPS 1.86 2.63 2.52 1.40 2.40 2.07 1.84 0.72%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.72 0.70 0.66 0.64 0.62 13.49%
Adjusted Per Share Value based on latest NOSH - 78,785
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.13 0.98 1.26 0.93 1.55 1.29 0.75 31.32%
EPS 0.13 0.19 0.18 0.10 0.18 0.16 0.14 -4.80%
DPS 0.21 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0529 0.0508 0.0519 0.0496 0.0482 0.0466 7.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.82 0.71 0.64 0.38 0.38 0.39 0.50 -
P/RPS 5.00 5.13 3.59 3.02 1.84 2.28 4.98 0.26%
P/EPS 44.09 27.00 25.40 27.14 15.83 18.84 27.17 37.96%
EY 2.27 3.70 3.94 3.68 6.32 5.31 3.68 -27.47%
DY 3.66 4.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.89 0.54 0.58 0.61 0.81 21.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 29/10/09 27/08/09 22/05/09 25/02/09 31/10/08 29/08/08 -
Price 0.88 0.75 0.72 0.52 0.36 0.34 0.32 -
P/RPS 5.37 5.42 4.04 4.13 1.74 1.99 3.19 41.37%
P/EPS 47.31 28.52 28.57 37.14 15.00 16.43 17.39 94.52%
EY 2.11 3.51 3.50 2.69 6.67 6.09 5.75 -48.65%
DY 3.41 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.00 1.00 0.74 0.55 0.53 0.52 71.45%

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