[NCT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 130.95%
YoY- -97.69%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,534 41,957 36,552 31,260 36,850 37,300 36,512 17.49%
PBT 5,013 3,361 1,880 944 710 3,409 4,988 0.33%
Tax -775 -728 -582 -392 -606 -497 -874 -7.68%
NP 4,238 2,633 1,298 552 104 2,912 4,114 1.99%
-
NP to SH 3,186 1,605 406 108 -349 2,476 3,668 -8.94%
-
Tax Rate 15.46% 21.66% 30.96% 41.53% 85.35% 14.58% 17.52% -
Total Cost 42,296 39,324 35,254 30,708 36,746 34,388 32,398 19.39%
-
Net Worth 37,549 35,691 35,213 35,032 30,125 32,949 35,207 4.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,459 33 4,990 -
Div Payout % - - - - 0.00% 1.35% 136.05% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 37,549 35,691 35,213 35,032 30,125 32,949 35,207 4.37%
NOSH 133,819 133,777 135,333 135,000 122,962 125,472 124,761 4.77%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.11% 6.28% 3.55% 1.77% 0.28% 7.81% 11.27% -
ROE 8.48% 4.50% 1.15% 0.31% -1.16% 7.51% 10.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.77 31.36 27.01 23.16 29.97 29.73 29.27 12.12%
EPS 2.38 1.20 0.30 0.08 -0.28 1.97 2.94 -13.10%
DPS 0.00 0.00 0.00 0.00 2.00 0.03 4.00 -
NAPS 0.2806 0.2668 0.2602 0.2595 0.245 0.2626 0.2822 -0.37%
Adjusted Per Share Value based on latest NOSH - 135,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.75 2.48 2.16 1.85 2.18 2.21 2.16 17.41%
EPS 0.19 0.09 0.02 0.01 -0.02 0.15 0.22 -9.28%
DPS 0.00 0.00 0.00 0.00 0.15 0.00 0.30 -
NAPS 0.0222 0.0211 0.0208 0.0207 0.0178 0.0195 0.0208 4.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.16 0.17 0.16 0.17 0.20 0.17 -
P/RPS 0.49 0.51 0.63 0.69 0.57 0.67 0.58 -10.60%
P/EPS 7.14 13.33 56.67 200.00 -59.90 10.14 5.78 15.08%
EY 14.00 7.50 1.76 0.50 -1.67 9.87 17.29 -13.09%
DY 0.00 0.00 0.00 0.00 11.76 0.13 23.53 -
P/NAPS 0.61 0.60 0.65 0.62 0.69 0.76 0.60 1.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 28/08/08 -
Price 0.19 0.14 0.16 0.15 0.16 0.17 0.20 -
P/RPS 0.55 0.45 0.59 0.65 0.53 0.57 0.68 -13.15%
P/EPS 7.98 11.67 53.33 187.50 -56.37 8.61 6.80 11.22%
EY 12.53 8.57 1.88 0.53 -1.77 11.61 14.70 -10.07%
DY 0.00 0.00 0.00 0.00 12.50 0.16 20.00 -
P/NAPS 0.68 0.52 0.61 0.58 0.65 0.65 0.71 -2.82%

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