[NGGB] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -62.25%
YoY- 998.67%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,299 13,280 17,143 13,469 7,441 9,914 10,379 -7.98%
PBT 233 4,213 3,844 2,315 271 1,886 2,443 -32.39%
Tax -70 -343 -975 -667 -121 -510 -472 -27.23%
NP 163 3,870 2,869 1,648 150 1,376 1,971 -33.98%
-
NP to SH 163 3,870 2,869 1,648 150 1,376 1,971 -33.98%
-
Tax Rate 30.04% 8.14% 25.36% 28.81% 44.65% 27.04% 19.32% -
Total Cost 6,136 9,410 14,274 11,821 7,291 8,538 8,408 -5.11%
-
Net Worth 8,150 77,832 68,481 61,889 57,857 56,913 56,207 -27.50%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 2,142 2,161 2,248 -
Div Payout % - - - - 1,428.57% 157.07% 114.07% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 8,150 77,832 68,481 61,889 57,857 56,913 56,207 -27.50%
NOSH 32,600 72,067 72,085 71,965 71,428 72,041 74,942 -12.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.59% 29.14% 16.74% 12.24% 2.02% 13.88% 18.99% -
ROE 2.00% 4.97% 4.19% 2.66% 0.26% 2.42% 3.51% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.32 18.43 23.78 18.72 10.42 13.76 13.85 5.70%
EPS 0.50 5.37 3.98 2.29 0.21 1.91 2.63 -24.16%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 0.25 1.08 0.95 0.86 0.81 0.79 0.75 -16.72%
Adjusted Per Share Value based on latest NOSH - 71,965
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.61 1.28 1.65 1.30 0.72 0.96 1.00 -7.90%
EPS 0.02 0.37 0.28 0.16 0.01 0.13 0.19 -31.27%
DPS 0.00 0.00 0.00 0.00 0.21 0.21 0.22 -
NAPS 0.0079 0.075 0.066 0.0596 0.0557 0.0548 0.0542 -27.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.395 3.13 0.88 0.75 0.77 0.85 0.71 -
P/RPS 2.04 16.99 3.70 4.01 7.39 6.18 5.13 -14.24%
P/EPS 79.00 58.29 22.11 32.75 366.67 44.50 27.00 19.58%
EY 1.27 1.72 4.52 3.05 0.27 2.25 3.70 -16.31%
DY 0.00 0.00 0.00 0.00 3.90 3.53 4.23 -
P/NAPS 1.58 2.90 0.93 0.87 0.95 1.08 0.95 8.84%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 18/11/14 28/10/13 24/10/12 25/10/11 27/10/10 29/10/09 -
Price 0.38 3.03 0.97 0.75 0.77 0.85 0.75 -
P/RPS 1.97 16.44 4.08 4.01 7.39 6.18 5.42 -15.51%
P/EPS 76.00 56.42 24.37 32.75 366.67 44.50 28.52 17.73%
EY 1.32 1.77 4.10 3.05 0.27 2.25 3.51 -15.03%
DY 0.00 0.00 0.00 0.00 3.90 3.53 4.00 -
P/NAPS 1.52 2.81 1.02 0.87 0.95 1.08 1.00 7.22%

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