[NGGB] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 34.38%
YoY- 35.76%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 21,615 18,822 16,045 12,355 12,007 16,510 9,790 14.09%
PBT 2,685 2,321 3,629 2,157 1,943 2,789 2,326 2.41%
Tax -810 -686 -851 -308 -581 -872 -496 8.50%
NP 1,875 1,635 2,778 1,849 1,362 1,917 1,830 0.40%
-
NP to SH 1,875 1,635 2,778 1,849 1,362 1,917 1,830 0.40%
-
Tax Rate 30.17% 29.56% 23.45% 14.28% 29.90% 31.27% 21.32% -
Total Cost 19,740 17,187 13,267 10,506 10,645 14,593 7,960 16.32%
-
Net Worth 70,673 64,103 60,610 58,503 54,919 52,717 40,743 9.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 2,196 - - -
Div Payout % - - - - 161.29% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 70,673 64,103 60,610 58,503 54,919 52,717 40,743 9.60%
NOSH 72,115 72,026 72,155 72,226 73,225 79,874 69,056 0.72%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.67% 8.69% 17.31% 14.97% 11.34% 11.61% 18.69% -
ROE 2.65% 2.55% 4.58% 3.16% 2.48% 3.64% 4.49% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.97 26.13 22.24 17.11 16.40 20.67 14.18 13.27%
EPS 2.60 2.27 3.85 2.56 1.86 2.40 2.65 -0.31%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.98 0.89 0.84 0.81 0.75 0.66 0.59 8.81%
Adjusted Per Share Value based on latest NOSH - 72,226
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.13 1.85 1.58 1.22 1.18 1.63 0.96 14.19%
EPS 0.18 0.16 0.27 0.18 0.13 0.19 0.18 0.00%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.0696 0.0631 0.0597 0.0576 0.0541 0.0519 0.0401 9.61%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.40 0.77 0.76 0.83 0.82 0.38 0.51 -
P/RPS 4.67 2.95 3.42 4.85 5.00 1.84 3.60 4.42%
P/EPS 53.85 33.92 19.74 32.42 44.09 15.83 19.25 18.68%
EY 1.86 2.95 5.07 3.08 2.27 6.32 5.20 -15.73%
DY 0.00 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 1.43 0.87 0.90 1.02 1.09 0.58 0.86 8.83%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 19/02/13 27/02/12 18/02/11 24/02/10 25/02/09 21/02/08 -
Price 1.37 0.77 0.75 0.81 0.88 0.36 0.41 -
P/RPS 4.57 2.95 3.37 4.74 5.37 1.74 2.89 7.92%
P/EPS 52.69 33.92 19.48 31.64 47.31 15.00 15.47 22.63%
EY 1.90 2.95 5.13 3.16 2.11 6.67 6.46 -18.43%
DY 0.00 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 1.40 0.87 0.89 1.00 1.17 0.55 0.69 12.50%

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