[NGGB] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 38.4%
YoY- -14.86%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 31,674 65,556 65,052 46,423 46,108 48,862 53,511 -8.36%
PBT 2,563 9,870 9,550 5,837 7,180 7,108 8,789 -18.55%
Tax 224 1,261 -2,305 -1,472 -2,053 -1,687 -2,220 -
NP 2,787 11,131 7,245 4,365 5,127 5,421 6,569 -13.31%
-
NP to SH 2,787 11,131 7,245 4,365 5,127 5,421 6,569 -13.31%
-
Tax Rate -8.74% -12.78% 24.14% 25.22% 28.59% 23.73% 25.26% -
Total Cost 28,887 54,425 57,807 42,058 40,981 43,441 46,942 -7.76%
-
Net Worth 42,755 74,975 65,601 60,604 58,408 55,675 56,507 -4.53%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 2,162 2,162 2,164 2,163 - - -
Div Payout % - 19.43% 29.85% 49.59% 42.19% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 42,755 74,975 65,601 60,604 58,408 55,675 56,507 -4.53%
NOSH 158,352 72,091 72,089 72,148 72,109 73,256 78,482 12.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.80% 16.98% 11.14% 9.40% 11.12% 11.09% 12.28% -
ROE 6.52% 14.85% 11.04% 7.20% 8.78% 9.74% 11.63% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.00 90.93 90.24 64.34 63.94 66.70 68.18 -18.47%
EPS 1.76 15.44 10.05 6.05 7.11 7.40 8.37 -22.87%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 0.27 1.04 0.91 0.84 0.81 0.76 0.72 -15.07%
Adjusted Per Share Value based on latest NOSH - 72,173
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.98 6.17 6.12 4.37 4.34 4.60 5.03 -8.35%
EPS 0.26 1.05 0.68 0.41 0.48 0.51 0.62 -13.47%
DPS 0.00 0.20 0.20 0.20 0.20 0.00 0.00 -
NAPS 0.0402 0.0705 0.0617 0.057 0.0549 0.0524 0.0532 -4.56%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.58 1.90 0.78 0.79 0.80 0.85 0.64 -
P/RPS 2.90 2.09 0.86 1.23 1.25 1.27 0.94 20.64%
P/EPS 32.95 12.31 7.76 13.06 11.25 11.49 7.65 27.54%
EY 3.03 8.13 12.88 7.66 8.89 8.71 13.08 -21.62%
DY 0.00 1.58 3.85 3.80 3.75 0.00 0.00 -
P/NAPS 2.15 1.83 0.86 0.94 0.99 1.12 0.89 15.82%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 29/08/13 23/08/12 26/08/11 24/08/10 27/08/09 -
Price 0.50 2.85 0.81 0.75 0.79 0.83 0.72 -
P/RPS 2.50 3.13 0.90 1.17 1.24 1.24 1.06 15.36%
P/EPS 28.41 18.46 8.06 12.40 11.11 11.22 8.60 22.02%
EY 3.52 5.42 12.41 8.07 9.00 8.92 11.62 -18.04%
DY 0.00 1.05 3.70 4.00 3.80 0.00 0.00 -
P/NAPS 1.85 2.74 0.89 0.89 0.98 1.09 1.00 10.79%

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