[NGGB] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -0.72%
YoY- 998.67%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 24,031 8,730 18,822 13,469 14,051 8,886 16,045 30.93%
PBT 4,220 694 2,321 2,315 2,001 385 3,629 10.59%
Tax -944 -8 -686 -667 -341 -159 -851 7.16%
NP 3,276 686 1,635 1,648 1,660 226 2,778 11.63%
-
NP to SH 3,276 686 1,635 1,648 1,660 226 2,778 11.63%
-
Tax Rate 22.37% 1.15% 29.56% 28.81% 17.04% 41.30% 23.45% -
Total Cost 20,755 8,044 17,187 11,821 12,391 8,660 13,267 34.79%
-
Net Worth 65,664 62,823 64,103 61,889 60,626 59,780 60,610 5.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,164 - - - 2,165 - - -
Div Payout % 66.08% - - - 130.43% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 65,664 62,823 64,103 61,889 60,626 59,780 60,610 5.48%
NOSH 72,158 72,210 72,026 71,965 72,173 72,903 72,155 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.63% 7.86% 8.69% 12.24% 11.81% 2.54% 17.31% -
ROE 4.99% 1.09% 2.55% 2.66% 2.74% 0.38% 4.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.30 12.09 26.13 18.72 19.47 12.19 22.24 30.91%
EPS 4.54 0.95 2.27 2.29 2.30 0.31 3.85 11.62%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.91 0.87 0.89 0.86 0.84 0.82 0.84 5.48%
Adjusted Per Share Value based on latest NOSH - 71,965
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.32 0.84 1.81 1.30 1.35 0.86 1.55 30.88%
EPS 0.32 0.07 0.16 0.16 0.16 0.02 0.27 12.00%
DPS 0.21 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.0633 0.0605 0.0618 0.0596 0.0584 0.0576 0.0584 5.52%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.78 0.77 0.77 0.75 0.79 0.75 0.76 -
P/RPS 2.34 6.37 2.95 4.01 4.06 6.15 3.42 -22.37%
P/EPS 17.18 81.05 33.92 32.75 34.35 241.94 19.74 -8.85%
EY 5.82 1.23 2.95 3.05 2.91 0.41 5.07 9.64%
DY 3.85 0.00 0.00 0.00 3.80 0.00 0.00 -
P/NAPS 0.86 0.89 0.87 0.87 0.94 0.91 0.90 -2.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 27/02/12 -
Price 0.81 0.775 0.77 0.75 0.75 0.77 0.75 -
P/RPS 2.43 6.41 2.95 4.01 3.85 6.32 3.37 -19.60%
P/EPS 17.84 81.58 33.92 32.75 32.61 248.39 19.48 -5.69%
EY 5.60 1.23 2.95 3.05 3.07 0.40 5.13 6.02%
DY 3.70 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.87 0.87 0.89 0.94 0.89 0.00%

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