[NGGB] YoY TTM 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- 31.12%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 24,693 61,693 68,726 52,451 43,635 48,397 50,192 -11.14%
PBT -1,417 10,239 11,079 8,330 5,565 6,551 8,836 -
Tax 497 1,893 -2,613 -2,018 -1,664 -1,725 -1,954 -
NP -920 12,132 8,466 6,312 3,901 4,826 6,882 -
-
NP to SH -920 12,132 8,466 6,312 3,901 4,826 6,882 -
-
Tax Rate - -18.49% 23.59% 24.23% 29.90% 26.33% 22.11% -
Total Cost 25,613 49,561 60,260 46,139 39,734 43,571 43,310 -8.37%
-
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 - 2,162 2,164 2,165 2,142 4,358 2,248 -
Div Payout % - 17.82% 25.57% 34.30% 54.93% 90.30% 32.67% -
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 -3.73% 19.67% 12.32% 12.03% 8.94% 9.97% 13.71% -
ROE -11.29% 15.59% 12.36% 10.20% 6.74% 8.48% 12.24% -
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 75.75 85.61 95.34 72.88 61.09 67.18 66.97 2.07%
EPS -2.82 16.83 11.74 8.77 5.46 6.70 9.18 -
DPS 0.00 3.00 3.00 3.00 3.00 6.00 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 2.32 5.80 6.47 4.93 4.11 4.55 4.72 -11.15%
EPS -0.09 1.14 0.80 0.59 0.37 0.45 0.65 -
DPS 0.00 0.20 0.20 0.20 0.20 0.41 0.21 -
NAPS 0.0077 0.0732 0.0644 0.0582 0.0544 0.0535 0.0529 -27.46%
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 0.52 3.66 0.92 1.03 1.26 1.27 1.06 -11.18%
P/EPS -14.00 18.59 7.49 8.55 14.10 12.69 7.73 -
EY -7.14 5.38 13.35 11.69 7.09 7.88 12.93 -
DY 0.00 0.96 3.41 4.00 3.90 7.06 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 0.50 3.54 1.02 1.03 1.26 1.27 1.12 -12.57%
P/EPS -13.47 18.00 8.26 8.55 14.10 12.69 8.17 -
EY -7.43 5.56 12.11 11.69 7.09 7.88 12.24 -
DY 0.00 0.99 3.09 4.00 3.90 7.06 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