[NGGB] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 7.72%
YoY- -24.49%
Quarter Report
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 23,643 55,618 41,021 32,372 33,438 31,445 40,127 -8.43%
PBT 2,862 9,434 5,330 4,285 5,906 4,948 6,523 -12.82%
Tax -15 -559 -1,361 -1,131 -1,729 -1,129 -1,845 -55.14%
NP 2,847 8,875 3,969 3,154 4,177 3,819 4,678 -7.94%
-
NP to SH 2,847 8,875 3,969 3,154 4,177 3,819 4,678 -7.94%
-
Tax Rate 0.52% 5.93% 25.53% 26.39% 29.28% 22.82% 28.28% -
Total Cost 20,796 46,743 37,052 29,218 29,261 27,626 35,449 -8.50%
-
Net Worth 29,524 72,816 62,782 59,182 57,713 53,819 55,690 -10.03%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 2,164 2,165 2,164 - - -
Div Payout % - - 54.55% 68.65% 51.81% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 29,524 72,816 62,782 59,182 57,713 53,819 55,690 -10.03%
NOSH 105,444 72,095 72,163 72,173 72,141 73,725 79,557 4.80%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.04% 15.96% 9.68% 9.74% 12.49% 12.15% 11.66% -
ROE 9.64% 12.19% 6.32% 5.33% 7.24% 7.10% 8.40% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.42 77.14 56.84 44.85 46.35 42.65 50.44 -12.63%
EPS 2.70 12.31 5.50 4.37 5.79 5.18 5.88 -12.16%
DPS 0.00 0.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 0.28 1.01 0.87 0.82 0.80 0.73 0.70 -14.15%
Adjusted Per Share Value based on latest NOSH - 72,903
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.28 5.36 3.95 3.12 3.22 3.03 3.87 -8.43%
EPS 0.27 0.86 0.38 0.30 0.40 0.37 0.45 -8.15%
DPS 0.00 0.00 0.21 0.21 0.21 0.00 0.00 -
NAPS 0.0284 0.0702 0.0605 0.057 0.0556 0.0519 0.0537 -10.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.60 1.59 0.77 0.75 0.80 0.88 0.38 -
P/RPS 2.68 2.06 1.35 1.67 1.73 2.06 0.75 23.63%
P/EPS 22.22 12.92 14.00 17.16 13.82 16.99 6.46 22.85%
EY 4.50 7.74 7.14 5.83 7.24 5.89 15.47 -18.59%
DY 0.00 0.00 3.90 4.00 3.75 0.00 0.00 -
P/NAPS 2.14 1.57 0.89 0.91 1.00 1.21 0.54 25.78%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 23/05/14 28/05/13 17/05/12 23/05/11 27/05/10 22/05/09 -
Price 0.60 2.00 0.775 0.77 0.80 0.86 0.52 -
P/RPS 2.68 2.59 1.36 1.72 1.73 2.02 1.03 17.26%
P/EPS 22.22 16.25 14.09 17.62 13.82 16.60 8.84 16.59%
EY 4.50 6.16 7.10 5.68 7.24 6.02 11.31 -14.23%
DY 0.00 0.00 3.87 3.90 3.75 0.00 0.00 -
P/NAPS 2.14 1.98 0.89 0.94 1.00 1.18 0.74 19.35%

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