[NGGB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 20.9%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,758 17,143 65,052 41,021 32,291 13,469 46,423 -11.30%
PBT 6,529 3,844 9,550 5,330 4,636 2,315 5,837 7.73%
Tax -1,785 -975 -2,305 -1,361 -1,353 -667 -1,472 13.67%
NP 4,744 2,869 7,245 3,969 3,283 1,648 4,365 5.69%
-
NP to SH 4,744 2,869 7,245 3,969 3,283 1,648 4,365 5.69%
-
Tax Rate 27.34% 25.36% 24.14% 25.53% 29.18% 28.81% 25.22% -
Total Cost 34,014 14,274 57,807 37,052 29,008 11,821 42,058 -13.16%
-
Net Worth 70,655 68,481 65,601 62,782 64,216 61,889 60,604 10.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,162 2,164 - - 2,164 -
Div Payout % - - 29.85% 54.55% - - 49.59% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,655 68,481 65,601 62,782 64,216 61,889 60,604 10.74%
NOSH 72,097 72,085 72,089 72,163 72,153 71,965 72,148 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.24% 16.74% 11.14% 9.68% 10.17% 12.24% 9.40% -
ROE 6.71% 4.19% 11.04% 6.32% 5.11% 2.66% 7.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.76 23.78 90.24 56.84 44.75 18.72 64.34 -11.25%
EPS 6.58 3.98 10.05 5.50 4.55 2.29 6.05 5.74%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 0.98 0.95 0.91 0.87 0.89 0.86 0.84 10.79%
Adjusted Per Share Value based on latest NOSH - 72,210
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.73 1.65 6.27 3.95 3.11 1.30 4.47 -11.33%
EPS 0.46 0.28 0.70 0.38 0.32 0.16 0.42 6.23%
DPS 0.00 0.00 0.21 0.21 0.00 0.00 0.21 -
NAPS 0.0681 0.066 0.0632 0.0605 0.0619 0.0596 0.0584 10.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 0.88 0.78 0.77 0.77 0.75 0.79 -
P/RPS 2.60 3.70 0.86 1.35 1.72 4.01 1.23 64.48%
P/EPS 21.28 22.11 7.76 14.00 16.92 32.75 13.06 38.34%
EY 4.70 4.52 12.88 7.14 5.91 3.05 7.66 -27.72%
DY 0.00 0.00 3.85 3.90 0.00 0.00 3.80 -
P/NAPS 1.43 0.93 0.86 0.89 0.87 0.87 0.94 32.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 -
Price 1.37 0.97 0.81 0.775 0.77 0.75 0.75 -
P/RPS 2.55 4.08 0.90 1.36 1.72 4.01 1.17 67.86%
P/EPS 20.82 24.37 8.06 14.09 16.92 32.75 12.40 41.13%
EY 4.80 4.10 12.41 7.10 5.91 3.05 8.07 -29.20%
DY 0.00 0.00 3.70 3.87 0.00 0.00 4.00 -
P/NAPS 1.40 1.02 0.89 0.89 0.87 0.87 0.89 35.14%

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