[NCT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 651.85%
YoY- -88.93%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 13,953 46,534 31,468 18,276 7,815 36,850 27,975 -37.13%
PBT 2,259 5,013 2,521 940 236 710 2,557 -7.93%
Tax -229 -775 -546 -291 -98 -606 -373 -27.78%
NP 2,030 4,238 1,975 649 138 104 2,184 -4.76%
-
NP to SH 1,773 3,186 1,204 203 27 -349 1,857 -3.04%
-
Tax Rate 10.14% 15.46% 21.66% 30.96% 41.53% 85.35% 14.59% -
Total Cost 11,923 42,296 29,493 17,627 7,677 36,746 25,791 -40.24%
-
Net Worth 39,824 37,549 35,691 35,213 35,032 30,125 32,949 13.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 2,459 25 -
Div Payout % - - - - - 0.00% 1.35% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 39,824 37,549 35,691 35,213 35,032 30,125 32,949 13.47%
NOSH 136,384 133,819 133,777 135,333 135,000 122,962 125,472 5.72%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.55% 9.11% 6.28% 3.55% 1.77% 0.28% 7.81% -
ROE 4.45% 8.48% 3.37% 0.58% 0.08% -1.16% 5.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.23 34.77 23.52 13.50 5.79 29.97 22.30 -40.54%
EPS 1.30 2.38 0.90 0.15 0.02 -0.28 1.48 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.02 -
NAPS 0.292 0.2806 0.2668 0.2602 0.2595 0.245 0.2626 7.33%
Adjusted Per Share Value based on latest NOSH - 136,153
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.82 2.75 1.86 1.08 0.46 2.18 1.65 -37.28%
EPS 0.10 0.19 0.07 0.01 0.00 -0.02 0.11 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.0235 0.0222 0.0211 0.0208 0.0207 0.0178 0.0195 13.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.17 0.17 0.16 0.17 0.16 0.17 0.20 -
P/RPS 1.66 0.49 0.68 1.26 2.76 0.57 0.90 50.45%
P/EPS 13.08 7.14 17.78 113.33 800.00 -59.90 13.51 -2.13%
EY 7.65 14.00 5.63 0.88 0.13 -1.67 7.40 2.24%
DY 0.00 0.00 0.00 0.00 0.00 11.76 0.10 -
P/NAPS 0.58 0.61 0.60 0.65 0.62 0.69 0.76 -16.50%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 -
Price 0.17 0.19 0.14 0.16 0.15 0.16 0.17 -
P/RPS 1.66 0.55 0.60 1.18 2.59 0.53 0.76 68.42%
P/EPS 13.08 7.98 15.56 106.67 750.00 -56.37 11.49 9.03%
EY 7.65 12.53 6.43 0.94 0.13 -1.77 8.71 -8.29%
DY 0.00 0.00 0.00 0.00 0.00 12.50 0.12 -
P/NAPS 0.58 0.68 0.52 0.61 0.58 0.65 0.65 -7.32%

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