[NGGB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 99.21%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,143 65,052 41,021 32,291 13,469 46,423 32,372 -34.51%
PBT 3,844 9,550 5,330 4,636 2,315 5,837 4,285 -6.97%
Tax -975 -2,305 -1,361 -1,353 -667 -1,472 -1,131 -9.41%
NP 2,869 7,245 3,969 3,283 1,648 4,365 3,154 -6.11%
-
NP to SH 2,869 7,245 3,969 3,283 1,648 4,365 3,154 -6.11%
-
Tax Rate 25.36% 24.14% 25.53% 29.18% 28.81% 25.22% 26.39% -
Total Cost 14,274 57,807 37,052 29,008 11,821 42,058 29,218 -37.94%
-
Net Worth 68,481 65,601 62,782 64,216 61,889 60,604 59,182 10.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,162 2,164 - - 2,164 2,165 -
Div Payout % - 29.85% 54.55% - - 49.59% 68.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 68,481 65,601 62,782 64,216 61,889 60,604 59,182 10.20%
NOSH 72,085 72,089 72,163 72,153 71,965 72,148 72,173 -0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.74% 11.14% 9.68% 10.17% 12.24% 9.40% 9.74% -
ROE 4.19% 11.04% 6.32% 5.11% 2.66% 7.20% 5.33% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.78 90.24 56.84 44.75 18.72 64.34 44.85 -34.46%
EPS 3.98 10.05 5.50 4.55 2.29 6.05 4.37 -6.03%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 3.00 -
NAPS 0.95 0.91 0.87 0.89 0.86 0.84 0.82 10.29%
Adjusted Per Share Value based on latest NOSH - 72,026
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.65 6.27 3.95 3.11 1.30 4.47 3.12 -34.57%
EPS 0.28 0.70 0.38 0.32 0.16 0.42 0.30 -4.49%
DPS 0.00 0.21 0.21 0.00 0.00 0.21 0.21 -
NAPS 0.066 0.0632 0.0605 0.0619 0.0596 0.0584 0.057 10.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.88 0.78 0.77 0.77 0.75 0.79 0.75 -
P/RPS 3.70 0.86 1.35 1.72 4.01 1.23 1.67 69.86%
P/EPS 22.11 7.76 14.00 16.92 32.75 13.06 17.16 18.38%
EY 4.52 12.88 7.14 5.91 3.05 7.66 5.83 -15.59%
DY 0.00 3.85 3.90 0.00 0.00 3.80 4.00 -
P/NAPS 0.93 0.86 0.89 0.87 0.87 0.94 0.91 1.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 -
Price 0.97 0.81 0.775 0.77 0.75 0.75 0.77 -
P/RPS 4.08 0.90 1.36 1.72 4.01 1.17 1.72 77.77%
P/EPS 24.37 8.06 14.09 16.92 32.75 12.40 17.62 24.11%
EY 4.10 12.41 7.10 5.91 3.05 8.07 5.68 -19.51%
DY 0.00 3.70 3.87 0.00 0.00 4.00 3.90 -
P/NAPS 1.02 0.89 0.89 0.87 0.87 0.89 0.94 5.59%

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