[NCT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 122.6%
YoY- 6466.67%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 68,647 65,588 62,758 55,812 46,534 41,957 36,552 52.04%
PBT 8,535 9,269 8,516 9,036 5,013 3,361 1,880 173.42%
Tax -840 -933 -1,278 -916 -775 -728 -582 27.62%
NP 7,695 8,336 7,238 8,120 4,238 2,633 1,298 226.49%
-
NP to SH 7,392 7,976 6,992 7,092 3,186 1,605 406 588.43%
-
Tax Rate 9.84% 10.07% 15.01% 10.14% 15.46% 21.66% 30.96% -
Total Cost 60,952 57,252 55,520 47,692 42,296 39,324 35,254 43.90%
-
Net Worth 48,912 47,614 44,745 39,824 37,549 35,691 35,213 24.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,427 - - - - - - -
Div Payout % 19.31% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 48,912 47,614 44,745 39,824 37,549 35,691 35,213 24.41%
NOSH 142,768 142,090 140,401 136,384 133,819 133,777 135,333 3.61%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.21% 12.71% 11.53% 14.55% 9.11% 6.28% 3.55% -
ROE 15.11% 16.75% 15.63% 17.81% 8.48% 4.50% 1.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.08 46.16 44.70 40.92 34.77 31.36 27.01 46.72%
EPS 5.18 5.61 4.98 5.20 2.38 1.20 0.30 564.58%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3426 0.3351 0.3187 0.292 0.2806 0.2668 0.2602 20.07%
Adjusted Per Share Value based on latest NOSH - 136,384
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.06 3.88 3.71 3.30 2.75 2.48 2.16 52.13%
EPS 0.44 0.47 0.41 0.42 0.19 0.09 0.02 680.73%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0281 0.0265 0.0235 0.0222 0.0211 0.0208 24.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.19 0.19 0.17 0.17 0.16 0.17 -
P/RPS 0.40 0.41 0.43 0.42 0.49 0.51 0.63 -26.06%
P/EPS 3.67 3.38 3.82 3.27 7.14 13.33 56.67 -83.79%
EY 27.25 29.54 26.21 30.59 14.00 7.50 1.76 518.11%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.60 0.58 0.61 0.60 0.65 -10.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 26/08/10 31/05/10 25/02/10 24/11/09 26/08/09 -
Price 0.17 0.18 0.17 0.17 0.19 0.14 0.16 -
P/RPS 0.35 0.39 0.38 0.42 0.55 0.45 0.59 -29.33%
P/EPS 3.28 3.21 3.41 3.27 7.98 11.67 53.33 -84.33%
EY 30.46 31.19 29.29 30.59 12.53 8.57 1.88 537.05%
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.53 0.58 0.68 0.52 0.61 -12.38%

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