[NGGB] QoQ Annualized 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- 17.19%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,764 46,108 44,584 44,538 39,656 48,862 41,926 -20.40%
PBT 1,084 7,180 7,874 8,086 7,544 7,108 6,597 -69.96%
Tax -484 -2,053 -2,305 -1,636 -2,040 -1,687 -1,505 -53.02%
NP 600 5,127 5,569 6,450 5,504 5,421 5,092 -75.93%
-
NP to SH 600 5,127 5,569 6,450 5,504 5,421 5,092 -75.93%
-
Tax Rate 44.65% 28.59% 29.27% 20.23% 27.04% 23.73% 22.81% -
Total Cost 29,164 40,981 39,014 38,088 34,152 43,441 36,834 -14.40%
-
Net Worth 57,857 58,408 57,713 58,439 56,913 55,675 53,819 4.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,571 2,163 2,885 - 8,645 - - -
Div Payout % 1,428.57% 42.19% 51.81% - 157.07% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 57,857 58,408 57,713 58,439 56,913 55,675 53,819 4.93%
NOSH 71,428 72,109 72,141 72,147 72,041 73,256 73,725 -2.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.02% 11.12% 12.49% 14.48% 13.88% 11.09% 12.15% -
ROE 1.04% 8.78% 9.65% 11.04% 9.67% 9.74% 9.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.67 63.94 61.80 61.73 55.05 66.70 56.87 -18.70%
EPS 0.84 7.11 7.72 8.94 7.64 7.40 6.91 -75.42%
DPS 12.00 3.00 4.00 0.00 12.00 0.00 0.00 -
NAPS 0.81 0.81 0.80 0.81 0.79 0.76 0.73 7.17%
Adjusted Per Share Value based on latest NOSH - 72,226
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.87 4.44 4.30 4.29 3.82 4.71 4.04 -20.36%
EPS 0.06 0.49 0.54 0.62 0.53 0.52 0.49 -75.30%
DPS 0.83 0.21 0.28 0.00 0.83 0.00 0.00 -
NAPS 0.0557 0.0563 0.0556 0.0563 0.0548 0.0536 0.0519 4.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.77 0.80 0.80 0.83 0.85 0.85 0.88 -
P/RPS 1.85 1.25 1.29 1.34 1.54 1.27 1.55 12.50%
P/EPS 91.67 11.25 10.36 9.28 11.13 11.49 12.74 272.26%
EY 1.09 8.89 9.65 10.77 8.99 8.71 7.85 -73.15%
DY 15.58 3.75 5.00 0.00 14.12 0.00 0.00 -
P/NAPS 0.95 0.99 1.00 1.02 1.08 1.12 1.21 -14.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 26/08/11 23/05/11 18/02/11 27/10/10 24/08/10 27/05/10 -
Price 0.77 0.79 0.80 0.81 0.85 0.83 0.86 -
P/RPS 1.85 1.24 1.29 1.31 1.54 1.24 1.51 14.48%
P/EPS 91.67 11.11 10.36 9.06 11.13 11.22 12.45 278.01%
EY 1.09 9.00 9.65 11.04 8.99 8.92 8.03 -73.55%
DY 15.58 3.80 5.00 0.00 14.12 0.00 0.00 -
P/NAPS 0.95 0.98 1.00 1.00 1.08 1.09 1.18 -13.44%

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