[NGGB] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -12.76%
YoY- -0.85%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 44,772 41,516 53,511 53,502 60,416 54,792 35,320 17.07%
PBT 8,772 9,772 8,789 8,697 10,370 9,584 6,767 18.83%
Tax -2,106 -1,888 -2,220 -2,460 -3,220 -2,952 -579 135.95%
NP 6,666 7,884 6,569 6,237 7,150 6,632 6,188 5.07%
-
NP to SH 6,666 7,884 6,569 6,237 7,150 6,632 6,188 5.07%
-
Tax Rate 24.01% 19.32% 25.26% 28.29% 31.05% 30.80% 8.56% -
Total Cost 38,106 33,632 46,942 47,265 53,266 48,160 29,132 19.54%
-
Net Worth 55,549 56,207 56,507 55,690 52,785 5,126 40,641 23.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,443 8,993 - - - - - -
Div Payout % 66.67% 114.07% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 55,549 56,207 56,507 55,690 52,785 5,126 40,641 23.09%
NOSH 74,066 74,942 78,482 79,557 79,977 8,009 65,550 8.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.89% 18.99% 12.28% 11.66% 11.83% 12.10% 17.52% -
ROE 12.00% 14.03% 11.63% 11.20% 13.55% 129.38% 15.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.45 55.40 68.18 67.25 75.54 684.07 53.88 7.94%
EPS 9.00 10.52 8.37 7.84 8.94 82.80 9.44 -3.12%
DPS 6.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.72 0.70 0.66 0.64 0.62 13.49%
Adjusted Per Share Value based on latest NOSH - 78,785
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.31 4.00 5.16 5.15 5.82 5.28 3.40 17.07%
EPS 0.64 0.76 0.63 0.60 0.69 0.64 0.60 4.38%
DPS 0.43 0.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0542 0.0544 0.0537 0.0509 0.0049 0.0392 22.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.82 0.71 0.64 0.38 0.38 0.39 0.50 -
P/RPS 1.36 1.28 0.94 0.57 0.50 0.06 0.93 28.74%
P/EPS 9.11 6.75 7.65 4.85 4.25 0.47 5.30 43.35%
EY 10.98 14.82 13.08 20.63 23.53 212.31 18.88 -30.25%
DY 7.32 16.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.89 0.54 0.58 0.61 0.81 21.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 29/10/09 27/08/09 22/05/09 25/02/09 31/10/08 29/08/08 -
Price 0.88 0.75 0.72 0.52 0.36 0.34 0.32 -
P/RPS 1.46 1.35 1.06 0.77 0.48 0.05 0.59 82.64%
P/EPS 9.78 7.13 8.60 6.63 4.03 0.41 3.39 102.26%
EY 10.23 14.03 11.62 15.08 24.83 243.53 29.50 -50.54%
DY 6.82 16.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.00 1.00 0.74 0.55 0.53 0.52 71.45%

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