[NCT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -114.1%
YoY- -105.46%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 41,957 36,552 31,260 36,850 37,300 36,512 34,252 14.47%
PBT 3,361 1,880 944 710 3,409 4,988 5,632 -29.09%
Tax -728 -582 -392 -606 -497 -874 -596 14.25%
NP 2,633 1,298 552 104 2,912 4,114 5,036 -35.07%
-
NP to SH 1,605 406 108 -349 2,476 3,668 4,672 -50.91%
-
Tax Rate 21.66% 30.96% 41.53% 85.35% 14.58% 17.52% 10.58% -
Total Cost 39,324 35,254 30,708 36,746 34,388 32,398 29,216 21.88%
-
Net Worth 35,691 35,213 35,032 30,125 32,949 35,207 35,161 1.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,459 33 4,990 97 -
Div Payout % - - - 0.00% 1.35% 136.05% 2.08% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 35,691 35,213 35,032 30,125 32,949 35,207 35,161 1.00%
NOSH 133,777 135,333 135,000 122,962 125,472 124,761 121,666 6.52%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.28% 3.55% 1.77% 0.28% 7.81% 11.27% 14.70% -
ROE 4.50% 1.15% 0.31% -1.16% 7.51% 10.42% 13.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.36 27.01 23.16 29.97 29.73 29.27 28.15 7.45%
EPS 1.20 0.30 0.08 -0.28 1.97 2.94 3.84 -53.91%
DPS 0.00 0.00 0.00 2.00 0.03 4.00 0.08 -
NAPS 0.2668 0.2602 0.2595 0.245 0.2626 0.2822 0.289 -5.18%
Adjusted Per Share Value based on latest NOSH - 124,431
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.48 2.16 1.85 2.18 2.21 2.16 2.02 14.64%
EPS 0.09 0.02 0.01 -0.02 0.15 0.22 0.28 -53.04%
DPS 0.00 0.00 0.00 0.15 0.00 0.30 0.01 -
NAPS 0.0211 0.0208 0.0207 0.0178 0.0195 0.0208 0.0208 0.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.16 0.17 0.16 0.17 0.20 0.17 0.17 -
P/RPS 0.51 0.63 0.69 0.57 0.67 0.58 0.60 -10.25%
P/EPS 13.33 56.67 200.00 -59.90 10.14 5.78 4.43 108.28%
EY 7.50 1.76 0.50 -1.67 9.87 17.29 22.59 -52.02%
DY 0.00 0.00 0.00 11.76 0.13 23.53 0.47 -
P/NAPS 0.60 0.65 0.62 0.69 0.76 0.60 0.59 1.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 28/08/08 22/05/08 -
Price 0.14 0.16 0.15 0.16 0.17 0.20 0.19 -
P/RPS 0.45 0.59 0.65 0.53 0.57 0.68 0.67 -23.28%
P/EPS 11.67 53.33 187.50 -56.37 8.61 6.80 4.95 77.04%
EY 8.57 1.88 0.53 -1.77 11.61 14.70 20.21 -43.52%
DY 0.00 0.00 0.00 12.50 0.16 20.00 0.42 -
P/NAPS 0.52 0.61 0.58 0.65 0.65 0.71 0.66 -14.68%

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