[NGGB] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -17.32%
YoY- 44.5%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 53,120 65,556 74,157 77,516 68,572 65,052 54,694 -1.92%
PBT 16,852 9,870 12,578 13,058 15,376 9,550 7,106 77.74%
Tax -1,372 1,261 -745 -3,570 -3,900 -2,305 -1,814 -16.97%
NP 15,480 11,131 11,833 9,488 11,476 7,245 5,292 104.40%
-
NP to SH 15,480 11,131 11,833 9,488 11,476 7,245 5,292 104.40%
-
Tax Rate 8.14% -12.78% 5.92% 27.34% 25.36% 24.14% 25.53% -
Total Cost 37,640 54,425 62,324 68,028 57,096 57,807 49,402 -16.56%
-
Net Worth 77,832 74,975 72,816 70,655 68,481 65,601 62,782 15.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 2,162 - - - 2,162 2,886 -
Div Payout % - 19.43% - - - 29.85% 54.55% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 77,832 74,975 72,816 70,655 68,481 65,601 62,782 15.38%
NOSH 72,067 72,091 72,095 72,097 72,085 72,089 72,163 -0.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 29.14% 16.98% 15.96% 12.24% 16.74% 11.14% 9.68% -
ROE 19.89% 14.85% 16.25% 13.43% 16.76% 11.04% 8.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.71 90.93 102.86 107.52 95.13 90.24 75.79 -1.83%
EPS 21.48 15.44 16.41 13.16 15.92 10.05 7.33 104.64%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 1.08 1.04 1.01 0.98 0.95 0.91 0.87 15.49%
Adjusted Per Share Value based on latest NOSH - 72,115
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.12 6.32 7.14 7.47 6.61 6.27 5.27 -1.90%
EPS 1.49 1.07 1.14 0.91 1.11 0.70 0.51 104.23%
DPS 0.00 0.21 0.00 0.00 0.00 0.21 0.28 -
NAPS 0.075 0.0722 0.0702 0.0681 0.066 0.0632 0.0605 15.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.13 1.90 1.59 1.40 0.88 0.78 0.77 -
P/RPS 4.25 2.09 1.55 1.30 0.93 0.86 1.02 158.71%
P/EPS 14.57 12.31 9.69 10.64 5.53 7.76 10.50 24.38%
EY 6.86 8.13 10.32 9.40 18.09 12.88 9.52 -19.60%
DY 0.00 1.58 0.00 0.00 0.00 3.85 5.19 -
P/NAPS 2.90 1.83 1.57 1.43 0.93 0.86 0.89 119.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 27/08/14 23/05/14 21/02/14 28/10/13 29/08/13 28/05/13 -
Price 3.03 2.85 2.00 1.37 0.97 0.81 0.775 -
P/RPS 4.11 3.13 1.94 1.27 1.02 0.90 1.02 153.00%
P/EPS 14.11 18.46 12.19 10.41 6.09 8.06 10.57 21.21%
EY 7.09 5.42 8.21 9.61 16.41 12.41 9.46 -17.47%
DY 0.00 1.05 0.00 0.00 0.00 3.70 5.16 -
P/NAPS 2.81 2.74 1.98 1.40 1.02 0.89 0.89 115.06%

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