[NCT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 38,972 30,239 30,008 27,732 22,800 3,120 462 1828.62%
PBT 8,372 5,474 5,937 5,528 5,112 538 36 3694.25%
Tax -2,496 -1,598 -1,533 -2,706 -2,684 -28 -21 2324.45%
NP 5,876 3,876 4,404 2,822 2,428 510 14 5526.44%
-
NP to SH 3,372 2,514 2,950 2,822 2,428 510 14 3784.10%
-
Tax Rate 29.81% 29.19% 25.82% 48.95% 52.50% 5.20% 58.33% -
Total Cost 33,096 26,363 25,604 24,910 20,372 2,610 448 1665.23%
-
Net Worth 14,361 13,335 0 9,176 8,663 2,392 -103 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,361 13,335 0 9,176 8,663 2,392 -103 -
NOSH 50,178 50,000 49,954 50,035 50,165 11,233 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.08% 12.82% 14.68% 10.18% 10.65% 16.35% 3.17% -
ROE 23.48% 18.85% 0.00% 30.75% 28.03% 21.31% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 77.67 60.48 60.07 55.42 45.45 27.77 2,435,084.20 -99.90%
EPS 6.72 2.51 2.95 5.64 4.84 4.54 75,986.66 -99.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2667 0.00 0.1834 0.1727 0.213 -5,428.80 -
Adjusted Per Share Value based on latest NOSH - 49,937
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.10 1.63 1.62 1.50 1.23 0.17 0.02 2131.98%
EPS 0.18 0.14 0.16 0.15 0.13 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0072 0.00 0.005 0.0047 0.0013 -0.0001 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.23 0.25 0.26 0.26 0.27 0.23 0.00 -
P/RPS 0.30 0.41 0.43 0.47 0.59 0.83 0.00 -
P/EPS 3.42 4.97 4.40 4.61 5.58 5.07 0.00 -
EY 29.22 20.11 22.72 21.69 17.93 19.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 0.00 1.42 1.56 1.08 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 28/02/06 28/11/05 05/08/05 11/05/05 20/01/05 01/11/04 -
Price 0.22 0.26 0.25 0.26 0.25 0.27 0.00 -
P/RPS 0.28 0.43 0.42 0.47 0.55 0.97 0.00 -
P/EPS 3.27 5.17 4.23 4.61 5.17 5.95 0.00 -
EY 30.55 19.34 23.63 21.69 19.36 16.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.97 0.00 1.42 1.45 1.27 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