[NGGB] QoQ Cumulative 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- 30.85%
YoY- -0.85%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,386 10,379 53,511 40,127 30,208 13,698 35,320 -26.15%
PBT 4,386 2,443 8,789 6,523 5,185 2,396 6,767 -25.04%
Tax -1,053 -472 -2,220 -1,845 -1,610 -738 -579 48.83%
NP 3,333 1,971 6,569 4,678 3,575 1,658 6,188 -33.72%
-
NP to SH 3,333 1,971 6,569 4,678 3,575 1,658 6,188 -33.72%
-
Tax Rate 24.01% 19.32% 25.26% 28.28% 31.05% 30.80% 8.56% -
Total Cost 19,053 8,408 46,942 35,449 26,633 12,040 29,132 -24.59%
-
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 2,221 2,248 - - - - - -
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 6.00% 3.51% 11.63% 8.40% 6.77% 32.34% 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 30.22 13.85 68.18 50.44 37.77 171.02 53.88 -31.91%
EPS 4.50 2.63 8.37 5.88 4.47 20.70 9.44 -38.89%
DPS 3.00 3.00 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 2.16 1.00 5.16 3.87 2.91 1.32 3.40 -26.03%
EPS 0.32 0.19 0.63 0.45 0.34 0.16 0.60 -34.15%
DPS 0.21 0.22 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 2.71 5.13 0.94 0.75 1.01 0.23 0.93 103.61%
P/EPS 18.22 27.00 7.65 6.46 8.50 1.88 5.30 127.26%
EY 5.49 3.70 13.08 15.47 11.76 53.08 18.88 -56.00%
DY 3.66 4.23 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 2.91 5.42 1.06 1.03 0.95 0.20 0.59 188.91%
P/EPS 19.56 28.52 8.60 8.84 8.05 1.64 3.39 220.67%
EY 5.11 3.51 11.62 11.31 12.42 60.88 29.50 -68.82%
DY 3.41 4.00 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