[NCT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.49%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 18,912 87,691 64,357 41,881 20,366 74,676 54,745 -50.73%
PBT 4,489 8,758 6,406 4,836 2,440 10,060 7,814 -30.87%
Tax -84 -912 -521 -369 -225 -659 -704 -75.73%
NP 4,405 7,846 5,885 4,467 2,215 9,401 7,110 -27.30%
-
NP to SH 4,399 7,831 5,876 4,463 2,215 9,391 7,105 -27.33%
-
Tax Rate 1.87% 10.41% 8.13% 7.63% 9.22% 6.55% 9.01% -
Total Cost 14,507 79,845 58,472 37,414 18,151 65,275 47,635 -54.70%
-
Net Worth 78,767 54,012 42,968 66,259 65,589 60,961 57,984 22.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,327 - - - - - -
Div Payout % - 29.72% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 78,767 54,012 42,968 66,259 65,589 60,961 57,984 22.63%
NOSH 318,768 232,713 204,027 159,392 159,352 152,786 150,529 64.83%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 23.29% 8.95% 9.14% 10.67% 10.88% 12.59% 12.99% -
ROE 5.58% 14.50% 13.68% 6.74% 3.38% 15.40% 12.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.93 37.68 31.54 26.28 12.78 48.88 36.37 -70.12%
EPS 1.38 2.45 2.88 2.80 1.39 6.15 4.72 -55.91%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2471 0.2321 0.2106 0.4157 0.4116 0.399 0.3852 -25.59%
Adjusted Per Share Value based on latest NOSH - 159,432
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.02 4.73 3.47 2.26 1.10 4.03 2.96 -50.81%
EPS 0.24 0.42 0.32 0.24 0.12 0.51 0.38 -26.36%
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0292 0.0232 0.0358 0.0354 0.0329 0.0313 22.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.225 0.22 0.23 0.24 0.21 0.20 0.39 -
P/RPS 3.79 0.58 0.73 0.91 1.64 0.41 1.07 132.18%
P/EPS 16.30 6.54 7.99 8.57 15.11 3.25 8.26 57.26%
EY 6.13 15.30 12.52 11.67 6.62 30.73 12.10 -36.42%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 1.09 0.58 0.51 0.50 1.01 -6.70%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 22/11/11 -
Price 0.26 0.22 0.23 0.24 0.23 0.26 0.20 -
P/RPS 4.38 0.58 0.73 0.91 1.80 0.53 0.55 298.28%
P/EPS 18.84 6.54 7.99 8.57 16.55 4.23 4.24 170.03%
EY 5.31 15.30 12.52 11.67 6.04 23.64 23.60 -62.97%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 1.09 0.58 0.56 0.65 0.52 59.68%

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