[NCT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 33.3%
YoY- 42.94%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 64,910 63,822 55,532 56,024 46,736 42,049 37,336 44.43%
PBT 9,060 8,566 7,596 7,616 7,366 7,720 7,248 15.99%
Tax -1,153 -1,210 -1,054 -992 -1,961 -2,265 -2,072 -32.27%
NP 7,907 7,356 6,542 6,624 5,405 5,454 5,176 32.53%
-
NP to SH 6,390 5,648 5,248 4,820 3,616 3,162 3,102 61.68%
-
Tax Rate 12.73% 14.13% 13.88% 13.03% 26.62% 29.34% 28.59% -
Total Cost 57,003 56,466 48,990 49,400 41,331 36,594 32,160 46.30%
-
Net Worth 33,314 30,816 31,129 29,424 23,559 16,885 15,069 69.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 33,314 30,816 31,129 29,424 23,559 16,885 15,069 69.46%
NOSH 124,077 123,859 123,773 122,959 105,317 100,508 50,032 82.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.18% 11.53% 11.78% 11.82% 11.56% 12.97% 13.86% -
ROE 19.18% 18.33% 16.86% 16.38% 15.35% 18.73% 20.58% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.31 51.53 44.87 45.56 44.38 41.84 74.62 -21.03%
EPS 5.15 4.56 4.24 3.92 3.41 3.15 6.20 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2488 0.2515 0.2393 0.2237 0.168 0.3012 -7.35%
Adjusted Per Share Value based on latest NOSH - 122,959
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.50 3.45 3.00 3.02 2.52 2.27 2.02 44.11%
EPS 0.34 0.30 0.28 0.26 0.20 0.17 0.17 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0166 0.0168 0.0159 0.0127 0.0091 0.0081 70.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.23 0.25 0.26 0.23 0.22 0.23 -
P/RPS 0.44 0.45 0.56 0.57 0.52 0.53 0.31 26.21%
P/EPS 4.47 5.04 5.90 6.63 6.70 6.99 3.71 13.19%
EY 22.39 19.83 16.96 15.08 14.93 14.30 26.96 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.99 1.09 1.03 1.31 0.76 8.56%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 28/08/07 24/05/07 14/02/07 28/11/06 29/08/06 -
Price 0.21 0.22 0.23 0.25 0.27 0.22 0.22 -
P/RPS 0.40 0.43 0.51 0.55 0.61 0.53 0.29 23.83%
P/EPS 4.08 4.82 5.42 6.38 7.86 6.99 3.55 9.69%
EY 24.52 20.73 18.43 15.68 12.72 14.30 28.18 -8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.91 1.04 1.21 1.31 0.73 4.50%

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