[NGGB] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 7.18%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 53,511 53,502 60,416 54,792 35,320 36,406 37,978 25.70%
PBT 8,789 8,697 10,370 9,584 6,767 7,784 8,442 2.72%
Tax -2,220 -2,460 -3,220 -2,952 -579 -1,493 -1,570 26.00%
NP 6,569 6,237 7,150 6,632 6,188 6,290 6,872 -2.96%
-
NP to SH 6,569 6,237 7,150 6,632 6,188 6,290 6,872 -2.96%
-
Tax Rate 25.26% 28.29% 31.05% 30.80% 8.56% 19.18% 18.60% -
Total Cost 46,942 47,265 53,266 48,160 29,132 30,116 31,106 31.59%
-
Net Worth 56,507 55,690 52,785 5,126 40,641 36,432 30,212 51.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 56,507 55,690 52,785 5,126 40,641 36,432 30,212 51.86%
NOSH 78,482 79,557 79,977 8,009 65,550 60,720 51,207 32.96%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.28% 11.66% 11.83% 12.10% 17.52% 17.28% 18.09% -
ROE 11.63% 11.20% 13.55% 129.38% 15.23% 17.27% 22.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 68.18 67.25 75.54 684.07 53.88 59.96 74.17 -5.46%
EPS 8.37 7.84 8.94 82.80 9.44 10.36 13.42 -27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.66 0.64 0.62 0.60 0.59 14.21%
Adjusted Per Share Value based on latest NOSH - 80,096
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.16 5.15 5.82 5.28 3.40 3.51 3.66 25.75%
EPS 0.63 0.60 0.69 0.64 0.60 0.61 0.66 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0537 0.0509 0.0049 0.0392 0.0351 0.0291 51.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.64 0.38 0.38 0.39 0.50 0.39 0.51 -
P/RPS 0.94 0.57 0.50 0.06 0.93 0.65 0.69 22.91%
P/EPS 7.65 4.85 4.25 0.47 5.30 3.76 3.80 59.50%
EY 13.08 20.63 23.53 212.31 18.88 26.56 26.31 -37.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.54 0.58 0.61 0.81 0.65 0.86 2.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 22/05/09 25/02/09 31/10/08 29/08/08 16/05/08 21/02/08 -
Price 0.72 0.52 0.36 0.34 0.32 0.50 0.41 -
P/RPS 1.06 0.77 0.48 0.05 0.59 0.83 0.55 54.93%
P/EPS 8.60 6.63 4.03 0.41 3.39 4.83 3.06 99.27%
EY 11.62 15.08 24.83 243.53 29.50 20.72 32.73 -49.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.55 0.53 0.52 0.83 0.69 28.09%

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