[NGGB] QoQ 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- -58.04%
YoY- 203.54%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,615 17,143 24,031 8,730 18,822 13,469 14,051 33.15%
PBT 2,685 3,844 4,220 694 2,321 2,315 2,001 21.59%
Tax -810 -975 -944 -8 -686 -667 -341 77.74%
NP 1,875 2,869 3,276 686 1,635 1,648 1,660 8.43%
-
NP to SH 1,875 2,869 3,276 686 1,635 1,648 1,660 8.43%
-
Tax Rate 30.17% 25.36% 22.37% 1.15% 29.56% 28.81% 17.04% -
Total Cost 19,740 14,274 20,755 8,044 17,187 11,821 12,391 36.28%
-
Net Worth 70,673 68,481 65,664 62,823 64,103 61,889 60,626 10.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,164 - - - 2,165 -
Div Payout % - - 66.08% - - - 130.43% -
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 70,673 68,481 65,664 62,823 64,103 61,889 60,626 10.73%
NOSH 72,115 72,085 72,158 72,210 72,026 71,965 72,173 -0.05%
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 8.67% 16.74% 13.63% 7.86% 8.69% 12.24% 11.81% -
ROE 2.65% 4.19% 4.99% 1.09% 2.55% 2.66% 2.74% -
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 29.97 23.78 33.30 12.09 26.13 18.72 19.47 33.21%
EPS 2.60 3.98 4.54 0.95 2.27 2.29 2.30 8.49%
DPS 0.00 0.00 3.00 0.00 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 2.08 1.65 2.32 0.84 1.81 1.30 1.35 33.29%
EPS 0.18 0.28 0.32 0.07 0.16 0.16 0.16 8.14%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.21 -
NAPS 0.0681 0.066 0.0633 0.0605 0.0618 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 4.67 3.70 2.34 6.37 2.95 4.01 4.06 9.75%
P/EPS 53.85 22.11 17.18 81.05 33.92 32.75 34.35 34.83%
EY 1.86 4.52 5.82 1.23 2.95 3.05 2.91 -25.73%
DY 0.00 0.00 3.85 0.00 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 4.57 4.08 2.43 6.41 2.95 4.01 3.85 12.07%
P/EPS 52.69 24.37 17.84 81.58 33.92 32.75 32.61 37.57%
EY 1.90 4.10 5.60 1.23 2.95 3.05 3.07 -27.31%
DY 0.00 0.00 3.70 0.00 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