[NCT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.23%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 80,206 75,648 87,691 85,809 83,762 81,464 74,676 4.88%
PBT 30,070 17,956 8,758 8,541 9,672 9,760 10,060 107.64%
Tax -5,260 -336 -912 -694 -738 -900 -659 299.89%
NP 24,810 17,620 7,846 7,846 8,934 8,860 9,401 91.08%
-
NP to SH 24,780 17,596 7,831 7,834 8,926 8,860 9,391 91.06%
-
Tax Rate 17.49% 1.87% 10.41% 8.13% 7.63% 9.22% 6.55% -
Total Cost 55,396 58,028 79,845 77,962 74,828 72,604 65,275 -10.37%
-
Net Worth 86,409 78,767 54,012 42,968 66,259 65,589 60,961 26.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,327 - - - - -
Div Payout % - - 29.72% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,409 78,767 54,012 42,968 66,259 65,589 60,961 26.21%
NOSH 320,155 318,768 232,713 204,027 159,392 159,352 152,786 63.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.93% 23.29% 8.95% 9.14% 10.67% 10.88% 12.59% -
ROE 28.68% 22.34% 14.50% 18.23% 13.47% 13.51% 15.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.05 23.73 37.68 42.06 52.55 51.12 48.88 -35.98%
EPS 7.74 5.52 2.45 3.84 5.60 5.56 6.15 16.58%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2471 0.2321 0.2106 0.4157 0.4116 0.399 -22.95%
Adjusted Per Share Value based on latest NOSH - 294,375
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.33 4.08 4.73 4.63 4.52 4.40 4.03 4.90%
EPS 1.34 0.95 0.42 0.42 0.48 0.48 0.51 90.52%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0425 0.0292 0.0232 0.0358 0.0354 0.0329 26.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.225 0.22 0.23 0.24 0.21 0.20 -
P/RPS 1.10 0.95 0.58 0.55 0.46 0.41 0.41 93.19%
P/EPS 3.55 4.08 6.54 5.99 4.29 3.78 3.25 6.06%
EY 28.15 24.53 15.30 16.70 23.33 26.48 30.73 -5.68%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.95 1.09 0.58 0.51 0.50 60.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 -
Price 0.285 0.26 0.22 0.23 0.24 0.23 0.26 -
P/RPS 1.14 1.10 0.58 0.55 0.46 0.45 0.53 66.70%
P/EPS 3.68 4.71 6.54 5.99 4.29 4.14 4.23 -8.87%
EY 27.16 21.23 15.30 16.70 23.33 24.17 23.64 9.70%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 0.95 1.09 0.58 0.56 0.65 38.58%

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