[NGGB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -97.07%
YoY- -89.1%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 46,423 32,372 23,486 7,441 46,108 33,438 22,269 63.26%
PBT 5,837 4,285 3,900 271 7,180 5,906 4,043 27.76%
Tax -1,472 -1,131 -972 -121 -2,053 -1,729 -818 47.99%
NP 4,365 3,154 2,928 150 5,127 4,177 3,225 22.38%
-
NP to SH 4,365 3,154 2,928 150 5,127 4,177 3,225 22.38%
-
Tax Rate 25.22% 26.39% 24.92% 44.65% 28.59% 29.28% 20.23% -
Total Cost 42,058 29,218 20,558 7,291 40,981 29,261 19,044 69.66%
-
Net Worth 60,604 59,182 60,579 57,857 58,408 57,713 58,439 2.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,164 2,165 2,163 2,142 2,163 2,164 - -
Div Payout % 49.59% 68.65% 73.89% 1,428.57% 42.19% 51.81% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 60,604 59,182 60,579 57,857 58,408 57,713 58,439 2.45%
NOSH 72,148 72,173 72,118 71,428 72,109 72,141 72,147 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.40% 9.74% 12.47% 2.02% 11.12% 12.49% 14.48% -
ROE 7.20% 5.33% 4.83% 0.26% 8.78% 7.24% 5.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 64.34 44.85 32.57 10.42 63.94 46.35 30.87 63.23%
EPS 6.05 4.37 4.06 0.21 7.11 5.79 4.47 22.38%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 0.84 0.82 0.84 0.81 0.81 0.80 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 71,428
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.47 3.12 2.26 0.72 4.44 3.22 2.15 62.96%
EPS 0.42 0.30 0.28 0.01 0.49 0.40 0.31 22.46%
DPS 0.21 0.21 0.21 0.21 0.21 0.21 0.00 -
NAPS 0.0584 0.057 0.0584 0.0557 0.0563 0.0556 0.0563 2.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.79 0.75 0.76 0.77 0.80 0.80 0.83 -
P/RPS 1.23 1.67 2.33 7.39 1.25 1.73 2.69 -40.67%
P/EPS 13.06 17.16 18.72 366.67 11.25 13.82 18.57 -20.93%
EY 7.66 5.83 5.34 0.27 8.89 7.24 5.39 26.43%
DY 3.80 4.00 3.95 3.90 3.75 3.75 0.00 -
P/NAPS 0.94 0.91 0.90 0.95 0.99 1.00 1.02 -5.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 17/05/12 27/02/12 25/10/11 26/08/11 23/05/11 18/02/11 -
Price 0.75 0.77 0.75 0.77 0.79 0.80 0.81 -
P/RPS 1.17 1.72 2.30 7.39 1.24 1.73 2.62 -41.60%
P/EPS 12.40 17.62 18.47 366.67 11.11 13.82 18.12 -22.36%
EY 8.07 5.68 5.41 0.27 9.00 7.24 5.52 28.84%
DY 4.00 3.90 4.00 3.90 3.80 3.75 0.00 -
P/NAPS 0.89 0.94 0.89 0.95 0.98 1.00 1.00 -7.48%

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