[NGGB] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 31.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 48,142 46,539 39,819 35,320 27,305 18,989 9,199 201.12%
PBT 7,452 7,731 7,268 6,767 5,838 4,221 1,895 148.93%
Tax -1,304 -1,404 -1,028 -579 -1,120 -785 -289 172.80%
NP 6,148 6,327 6,240 6,188 4,718 3,436 1,606 144.51%
-
NP to SH 6,148 6,327 6,240 6,188 4,718 3,436 1,606 144.51%
-
Tax Rate 17.50% 18.16% 14.14% 8.56% 19.18% 18.60% 15.25% -
Total Cost 41,994 40,212 33,579 29,132 22,587 15,553 7,593 212.41%
-
Net Worth 55,149 52,717 51,261 49,532 48,075 40,743 18,325 108.30%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 55,149 52,717 51,261 49,532 48,075 40,743 18,325 108.30%
NOSH 78,785 79,874 80,096 79,891 80,124 69,056 33,319 77.39%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.77% 13.60% 15.67% 17.52% 17.28% 18.09% 17.46% -
ROE 11.15% 12.00% 12.17% 12.49% 9.81% 8.43% 8.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 61.10 58.26 49.71 44.21 34.08 27.50 27.61 69.73%
EPS 7.80 7.92 7.79 7.75 5.89 4.98 4.82 37.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.66 0.64 0.62 0.60 0.59 0.55 17.42%
Adjusted Per Share Value based on latest NOSH - 79,891
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.64 4.48 3.84 3.40 2.63 1.83 0.89 200.36%
EPS 0.59 0.61 0.60 0.60 0.45 0.33 0.15 148.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0508 0.0494 0.0477 0.0463 0.0393 0.0177 107.86%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 - -
Price 0.38 0.38 0.39 0.50 0.39 0.51 0.00 -
P/RPS 0.62 0.65 0.78 1.13 1.14 1.85 0.00 -
P/EPS 4.87 4.80 5.01 6.46 6.62 10.25 0.00 -
EY 20.54 20.85 19.98 15.49 15.10 9.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.61 0.81 0.65 0.86 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 25/02/09 31/10/08 29/08/08 - - - -
Price 0.52 0.36 0.34 0.32 0.00 0.00 0.00 -
P/RPS 0.85 0.62 0.68 0.72 0.00 0.00 0.00 -
P/EPS 6.66 4.54 4.36 4.13 0.00 0.00 0.00 -
EY 15.01 22.00 22.91 24.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.55 0.53 0.52 0.00 0.00 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