[NGGB] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 36.9%
YoY- 65.98%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 74,157 77,516 68,572 65,052 54,694 64,582 53,876 23.76%
PBT 12,578 13,058 15,376 9,550 7,106 9,272 9,260 22.67%
Tax -745 -3,570 -3,900 -2,305 -1,814 -2,706 -2,668 -57.31%
NP 11,833 9,488 11,476 7,245 5,292 6,566 6,592 47.75%
-
NP to SH 11,833 9,488 11,476 7,245 5,292 6,566 6,592 47.75%
-
Tax Rate 5.92% 27.34% 25.36% 24.14% 25.53% 29.18% 28.81% -
Total Cost 62,324 68,028 57,096 57,807 49,402 58,016 47,284 20.23%
-
Net Worth 72,816 70,655 68,481 65,601 62,782 64,216 61,889 11.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 2,162 2,886 - - -
Div Payout % - - - 29.85% 54.55% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,816 70,655 68,481 65,601 62,782 64,216 61,889 11.45%
NOSH 72,095 72,097 72,085 72,089 72,163 72,153 71,965 0.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.96% 12.24% 16.74% 11.14% 9.68% 10.17% 12.24% -
ROE 16.25% 13.43% 16.76% 11.04% 8.43% 10.22% 10.65% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 102.86 107.52 95.13 90.24 75.79 89.51 74.86 23.61%
EPS 16.41 13.16 15.92 10.05 7.33 9.10 9.16 47.55%
DPS 0.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.91 0.87 0.89 0.86 11.32%
Adjusted Per Share Value based on latest NOSH - 72,158
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.14 7.47 6.61 6.27 5.27 6.22 5.19 23.71%
EPS 1.14 0.91 1.11 0.70 0.51 0.63 0.64 46.99%
DPS 0.00 0.00 0.00 0.21 0.28 0.00 0.00 -
NAPS 0.0702 0.0681 0.066 0.0632 0.0605 0.0619 0.0596 11.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.59 1.40 0.88 0.78 0.77 0.77 0.75 -
P/RPS 1.55 1.30 0.93 0.86 1.02 0.86 1.00 33.96%
P/EPS 9.69 10.64 5.53 7.76 10.50 8.46 8.19 11.87%
EY 10.32 9.40 18.09 12.88 9.52 11.82 12.21 -10.61%
DY 0.00 0.00 0.00 3.85 5.19 0.00 0.00 -
P/NAPS 1.57 1.43 0.93 0.86 0.89 0.87 0.87 48.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 -
Price 2.00 1.37 0.97 0.81 0.775 0.77 0.75 -
P/RPS 1.94 1.27 1.02 0.90 1.02 0.86 1.00 55.61%
P/EPS 12.19 10.41 6.09 8.06 10.57 8.46 8.19 30.39%
EY 8.21 9.61 16.41 12.41 9.46 11.82 12.21 -23.26%
DY 0.00 0.00 0.00 3.70 5.16 0.00 0.00 -
P/NAPS 1.98 1.40 1.02 0.89 0.89 0.87 0.87 73.10%

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