[NGGB] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 1.39%
YoY- 84.14%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 50,192 53,511 48,142 46,539 39,819 35,320 27,305 50.00%
PBT 8,836 8,789 7,452 7,731 7,268 6,767 5,838 31.79%
Tax -1,954 -2,220 -1,304 -1,404 -1,028 -579 -1,120 44.87%
NP 6,882 6,569 6,148 6,327 6,240 6,188 4,718 28.58%
-
NP to SH 6,882 6,569 6,148 6,327 6,240 6,188 4,718 28.58%
-
Tax Rate 22.11% 25.26% 17.50% 18.16% 14.14% 8.56% 19.18% -
Total Cost 43,310 46,942 41,994 40,212 33,579 29,132 22,587 54.28%
-
Net Worth 56,207 54,028 55,149 52,717 51,261 49,532 48,075 10.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,248 - - - - - - -
Div Payout % 32.67% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 56,207 54,028 55,149 52,717 51,261 49,532 48,075 10.97%
NOSH 74,942 75,039 78,785 79,874 80,096 79,891 80,124 -4.35%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.71% 12.28% 12.77% 13.60% 15.67% 17.52% 17.28% -
ROE 12.24% 12.16% 11.15% 12.00% 12.17% 12.49% 9.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.97 71.31 61.10 58.26 49.71 44.21 34.08 56.82%
EPS 9.18 8.75 7.80 7.92 7.79 7.75 5.89 34.39%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.70 0.66 0.64 0.62 0.60 16.02%
Adjusted Per Share Value based on latest NOSH - 79,874
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.72 5.03 4.53 4.38 3.75 3.32 2.57 49.91%
EPS 0.65 0.62 0.58 0.60 0.59 0.58 0.44 29.67%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0508 0.0519 0.0496 0.0482 0.0466 0.0452 11.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.64 0.38 0.38 0.39 0.50 0.39 -
P/RPS 1.06 0.90 0.62 0.65 0.78 1.13 1.14 -4.73%
P/EPS 7.73 7.31 4.87 4.80 5.01 6.46 6.62 10.87%
EY 12.93 13.68 20.54 20.85 19.98 15.49 15.10 -9.81%
DY 4.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.54 0.58 0.61 0.81 0.65 28.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 27/08/09 22/05/09 25/02/09 31/10/08 29/08/08 - -
Price 0.75 0.72 0.52 0.36 0.34 0.32 0.00 -
P/RPS 1.12 1.01 0.85 0.62 0.68 0.72 0.00 -
P/EPS 8.17 8.22 6.66 4.54 4.36 4.13 0.00 -
EY 12.24 12.16 15.01 22.00 22.91 24.20 0.00 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.74 0.55 0.53 0.52 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