[NCT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.07%
YoY- 396.84%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 70,806 68,104 68,647 65,588 62,758 55,812 46,534 32.39%
PBT 9,564 9,156 8,535 9,269 8,516 9,036 5,013 54.00%
Tax -1,056 -800 -840 -933 -1,278 -916 -775 22.97%
NP 8,508 8,356 7,695 8,336 7,238 8,120 4,238 59.34%
-
NP to SH 8,502 8,348 7,392 7,976 6,992 7,092 3,186 92.73%
-
Tax Rate 11.04% 8.74% 9.84% 10.07% 15.01% 10.14% 15.46% -
Total Cost 62,298 59,748 60,952 57,252 55,520 47,692 42,296 29.54%
-
Net Worth 55,000 51,290 48,912 47,614 44,745 39,824 37,549 29.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,427 - - - - -
Div Payout % - - 19.31% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 55,000 51,290 48,912 47,614 44,745 39,824 37,549 29.06%
NOSH 146,082 144,930 142,768 142,090 140,401 136,384 133,819 6.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.02% 12.27% 11.21% 12.71% 11.53% 14.55% 9.11% -
ROE 15.46% 16.28% 15.11% 16.75% 15.63% 17.81% 8.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.47 46.99 48.08 46.16 44.70 40.92 34.77 24.86%
EPS 5.82 5.76 5.18 5.61 4.98 5.20 2.38 81.80%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3765 0.3539 0.3426 0.3351 0.3187 0.292 0.2806 21.71%
Adjusted Per Share Value based on latest NOSH - 145,380
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.82 3.68 3.71 3.54 3.39 3.01 2.51 32.41%
EPS 0.46 0.45 0.40 0.43 0.38 0.38 0.17 94.53%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0277 0.0264 0.0257 0.0242 0.0215 0.0203 28.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.17 0.19 0.19 0.19 0.17 0.17 -
P/RPS 0.45 0.36 0.40 0.41 0.43 0.42 0.49 -5.53%
P/EPS 3.78 2.95 3.67 3.38 3.82 3.27 7.14 -34.63%
EY 26.45 33.88 27.25 29.54 26.21 30.59 14.00 53.00%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.55 0.57 0.60 0.58 0.61 -3.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 25/05/11 25/02/11 22/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.20 0.19 0.17 0.18 0.17 0.17 0.19 -
P/RPS 0.41 0.40 0.35 0.39 0.38 0.42 0.55 -17.82%
P/EPS 3.44 3.30 3.28 3.21 3.41 3.27 7.98 -43.02%
EY 29.10 30.32 30.46 31.19 29.29 30.59 12.53 75.64%
DY 0.00 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.50 0.54 0.53 0.58 0.68 -15.34%

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