[NCT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 132.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 9,743 30,239 22,506 13,866 5,700 3,120 347 825.67%
PBT 2,093 5,474 4,453 2,764 1,278 538 27 1722.86%
Tax -624 -1,598 -1,150 -1,353 -671 -28 -16 1052.60%
NP 1,469 3,876 3,303 1,411 607 510 11 2520.48%
-
NP to SH 843 2,514 2,213 1,411 607 510 11 1708.99%
-
Tax Rate 29.81% 29.19% 25.83% 48.95% 52.50% 5.20% 59.26% -
Total Cost 8,274 26,363 19,203 12,455 5,093 2,610 336 748.07%
-
Net Worth 14,361 13,335 0 9,176 8,663 2,392 -103 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,361 13,335 0 9,176 8,663 2,392 -103 -
NOSH 50,178 50,000 49,954 50,035 50,165 11,233 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.08% 12.82% 14.68% 10.18% 10.65% 16.35% 3.17% -
ROE 5.87% 18.85% 0.00% 15.38% 7.01% 21.31% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.42 60.48 45.05 27.71 11.36 27.77 1,826,315.80 -99.95%
EPS 1.68 2.51 2.21 2.82 1.21 4.54 56,990.00 -99.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2667 0.00 0.1834 0.1727 0.213 -5,428.80 -
Adjusted Per Share Value based on latest NOSH - 49,937
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.53 1.63 1.21 0.75 0.31 0.17 0.02 790.63%
EPS 0.05 0.14 0.12 0.08 0.03 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0072 0.00 0.005 0.0047 0.0013 -0.0001 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.23 0.25 0.26 0.26 0.27 0.23 0.00 -
P/RPS 1.18 0.41 0.58 0.94 2.38 0.83 0.00 -
P/EPS 13.69 4.97 5.87 9.22 22.31 5.07 0.00 -
EY 7.30 20.11 17.04 10.85 4.48 19.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 0.00 1.42 1.56 1.08 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 28/02/06 28/11/05 05/08/05 11/05/05 20/01/05 01/11/04 -
Price 0.22 0.26 0.25 0.26 0.25 0.27 0.00 -
P/RPS 1.13 0.43 0.55 0.94 2.20 0.97 0.00 -
P/EPS 13.10 5.17 5.64 9.22 20.66 5.95 0.00 -
EY 7.64 19.34 17.72 10.85 4.84 16.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.97 0.00 1.42 1.45 1.27 0.00 -

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