[NGGB] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 876.0%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 53,876 46,423 43,162 46,972 29,764 46,108 44,584 13.41%
PBT 9,260 5,837 5,713 7,800 1,084 7,180 7,874 11.38%
Tax -2,668 -1,472 -1,508 -1,944 -484 -2,053 -2,305 10.21%
NP 6,592 4,365 4,205 5,856 600 5,127 5,569 11.86%
-
NP to SH 6,592 4,365 4,205 5,856 600 5,127 5,569 11.86%
-
Tax Rate 28.81% 25.22% 26.40% 24.92% 44.65% 28.59% 29.27% -
Total Cost 47,284 42,058 38,957 41,116 29,164 40,981 39,014 13.63%
-
Net Worth 61,889 60,604 59,182 60,579 57,857 58,408 57,713 4.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 2,164 2,886 4,327 8,571 2,163 2,885 -
Div Payout % - 49.59% 68.65% 73.89% 1,428.57% 42.19% 51.81% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 61,889 60,604 59,182 60,579 57,857 58,408 57,713 4.75%
NOSH 71,965 72,148 72,173 72,118 71,428 72,109 72,141 -0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.24% 9.40% 9.74% 12.47% 2.02% 11.12% 12.49% -
ROE 10.65% 7.20% 7.11% 9.67% 1.04% 8.78% 9.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 74.86 64.34 59.80 65.13 41.67 63.94 61.80 13.59%
EPS 9.16 6.05 5.83 8.12 0.84 7.11 7.72 12.04%
DPS 0.00 3.00 4.00 6.00 12.00 3.00 4.00 -
NAPS 0.86 0.84 0.82 0.84 0.81 0.81 0.80 4.92%
Adjusted Per Share Value based on latest NOSH - 72,155
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.19 4.47 4.16 4.53 2.87 4.44 4.30 13.32%
EPS 0.64 0.42 0.41 0.56 0.06 0.49 0.54 11.95%
DPS 0.00 0.21 0.28 0.42 0.83 0.21 0.28 -
NAPS 0.0596 0.0584 0.057 0.0584 0.0557 0.0563 0.0556 4.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.79 0.75 0.76 0.77 0.80 0.80 -
P/RPS 1.00 1.23 1.25 1.17 1.85 1.25 1.29 -15.57%
P/EPS 8.19 13.06 12.87 9.36 91.67 11.25 10.36 -14.46%
EY 12.21 7.66 7.77 10.68 1.09 8.89 9.65 16.93%
DY 0.00 3.80 5.33 7.89 15.58 3.75 5.00 -
P/NAPS 0.87 0.94 0.91 0.90 0.95 0.99 1.00 -8.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 24/10/12 23/08/12 17/05/12 27/02/12 25/10/11 26/08/11 23/05/11 -
Price 0.75 0.75 0.77 0.75 0.77 0.79 0.80 -
P/RPS 1.00 1.17 1.29 1.15 1.85 1.24 1.29 -15.57%
P/EPS 8.19 12.40 13.22 9.24 91.67 11.11 10.36 -14.46%
EY 12.21 8.07 7.57 10.83 1.09 9.00 9.65 16.93%
DY 0.00 4.00 5.19 8.00 15.58 3.80 5.00 -
P/NAPS 0.87 0.89 0.94 0.89 0.95 0.98 1.00 -8.84%

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