[NGGB] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 377.55%
YoY- 97.35%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 16,860 21,615 17,143 24,031 8,730 18,822 13,469 16.16%
PBT 2,905 2,685 3,844 4,220 694 2,321 2,315 16.35%
Tax 1,226 -810 -975 -944 -8 -686 -667 -
NP 4,131 1,875 2,869 3,276 686 1,635 1,648 84.63%
-
NP to SH 4,131 1,875 2,869 3,276 686 1,635 1,648 84.63%
-
Tax Rate -42.20% 30.17% 25.36% 22.37% 1.15% 29.56% 28.81% -
Total Cost 12,729 19,740 14,274 20,755 8,044 17,187 11,821 5.06%
-
Net Worth 72,815 70,673 68,481 65,664 62,823 64,103 61,889 11.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 2,164 - - - -
Div Payout % - - - 66.08% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,815 70,673 68,481 65,664 62,823 64,103 61,889 11.45%
NOSH 72,094 72,115 72,085 72,158 72,210 72,026 71,965 0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.50% 8.67% 16.74% 13.63% 7.86% 8.69% 12.24% -
ROE 5.67% 2.65% 4.19% 4.99% 1.09% 2.55% 2.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.39 29.97 23.78 33.30 12.09 26.13 18.72 16.02%
EPS 5.73 2.60 3.98 4.54 0.95 2.27 2.29 84.41%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.91 0.87 0.89 0.86 11.32%
Adjusted Per Share Value based on latest NOSH - 72,158
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.62 2.08 1.65 2.32 0.84 1.81 1.30 15.81%
EPS 0.40 0.18 0.28 0.32 0.07 0.16 0.16 84.30%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.0702 0.0681 0.066 0.0633 0.0605 0.0618 0.0596 11.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.59 1.40 0.88 0.78 0.77 0.77 0.75 -
P/RPS 6.80 4.67 3.70 2.34 6.37 2.95 4.01 42.24%
P/EPS 27.75 53.85 22.11 17.18 81.05 33.92 32.75 -10.46%
EY 3.60 1.86 4.52 5.82 1.23 2.95 3.05 11.69%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.57 1.43 0.93 0.86 0.89 0.87 0.87 48.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 -
Price 2.00 1.37 0.97 0.81 0.775 0.77 0.75 -
P/RPS 8.55 4.57 4.08 2.43 6.41 2.95 4.01 65.73%
P/EPS 34.90 52.69 24.37 17.84 81.58 33.92 32.75 4.33%
EY 2.87 1.90 4.10 5.60 1.23 2.95 3.05 -3.97%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 1.98 1.40 1.02 0.89 0.89 0.87 0.87 73.10%

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