[NGGB] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 58.4%
YoY- 74.09%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,556 74,157 77,516 68,572 65,052 54,694 64,582 1.00%
PBT 9,870 12,578 13,058 15,376 9,550 7,106 9,272 4.26%
Tax 1,261 -745 -3,570 -3,900 -2,305 -1,814 -2,706 -
NP 11,131 11,833 9,488 11,476 7,245 5,292 6,566 42.31%
-
NP to SH 11,131 11,833 9,488 11,476 7,245 5,292 6,566 42.31%
-
Tax Rate -12.78% 5.92% 27.34% 25.36% 24.14% 25.53% 29.18% -
Total Cost 54,425 62,324 68,028 57,096 57,807 49,402 58,016 -4.18%
-
Net Worth 74,975 72,816 70,655 68,481 65,601 62,782 64,216 10.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,162 - - - 2,162 2,886 - -
Div Payout % 19.43% - - - 29.85% 54.55% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,975 72,816 70,655 68,481 65,601 62,782 64,216 10.91%
NOSH 72,091 72,095 72,097 72,085 72,089 72,163 72,153 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.98% 15.96% 12.24% 16.74% 11.14% 9.68% 10.17% -
ROE 14.85% 16.25% 13.43% 16.76% 11.04% 8.43% 10.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.93 102.86 107.52 95.13 90.24 75.79 89.51 1.05%
EPS 15.44 16.41 13.16 15.92 10.05 7.33 9.10 42.39%
DPS 3.00 0.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 1.04 1.01 0.98 0.95 0.91 0.87 0.89 10.97%
Adjusted Per Share Value based on latest NOSH - 72,085
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.32 7.14 7.47 6.61 6.27 5.27 6.22 1.07%
EPS 1.07 1.14 0.91 1.11 0.70 0.51 0.63 42.48%
DPS 0.21 0.00 0.00 0.00 0.21 0.28 0.00 -
NAPS 0.0722 0.0702 0.0681 0.066 0.0632 0.0605 0.0619 10.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.90 1.59 1.40 0.88 0.78 0.77 0.77 -
P/RPS 2.09 1.55 1.30 0.93 0.86 1.02 0.86 81.05%
P/EPS 12.31 9.69 10.64 5.53 7.76 10.50 8.46 28.49%
EY 8.13 10.32 9.40 18.09 12.88 9.52 11.82 -22.13%
DY 1.58 0.00 0.00 0.00 3.85 5.19 0.00 -
P/NAPS 1.83 1.57 1.43 0.93 0.86 0.89 0.87 64.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 21/02/14 28/10/13 29/08/13 28/05/13 19/02/13 -
Price 2.85 2.00 1.37 0.97 0.81 0.775 0.77 -
P/RPS 3.13 1.94 1.27 1.02 0.90 1.02 0.86 137.16%
P/EPS 18.46 12.19 10.41 6.09 8.06 10.57 8.46 68.47%
EY 5.42 8.21 9.61 16.41 12.41 9.46 11.82 -40.62%
DY 1.05 0.00 0.00 0.00 3.70 5.16 0.00 -
P/NAPS 2.74 1.98 1.40 1.02 0.89 0.89 0.87 115.31%

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