[NCT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 61.43%
YoY- 78.58%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,256 8,563 64,910 47,867 27,766 14,006 46,736 -46.59%
PBT 2,494 1,408 9,060 6,425 3,798 1,904 7,366 -51.45%
Tax -437 -149 -1,153 -908 -527 -248 -1,961 -63.27%
NP 2,057 1,259 7,907 5,517 3,271 1,656 5,405 -47.51%
-
NP to SH 1,834 1,168 6,390 4,236 2,624 1,205 3,616 -36.42%
-
Tax Rate 17.52% 10.58% 12.73% 14.13% 13.88% 13.03% 26.62% -
Total Cost 16,199 7,304 57,003 42,350 24,495 12,350 41,331 -46.47%
-
Net Worth 35,207 35,161 33,314 30,816 31,129 29,424 23,559 30.74%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,495 24 - - - - - -
Div Payout % 136.05% 2.08% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 35,207 35,161 33,314 30,816 31,129 29,424 23,559 30.74%
NOSH 124,761 121,666 124,077 123,859 123,773 122,959 105,317 11.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.27% 14.70% 12.18% 11.53% 11.78% 11.82% 11.56% -
ROE 5.21% 3.32% 19.18% 13.75% 8.43% 4.10% 15.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.63 7.04 52.31 38.65 22.43 11.39 44.38 -52.31%
EPS 1.47 0.96 5.15 3.42 2.12 0.98 3.41 -42.96%
DPS 2.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2822 0.289 0.2685 0.2488 0.2515 0.2393 0.2237 16.76%
Adjusted Per Share Value based on latest NOSH - 123,968
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.99 0.46 3.50 2.58 1.50 0.76 2.52 -46.39%
EPS 0.10 0.06 0.34 0.23 0.14 0.07 0.20 -37.03%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.019 0.018 0.0166 0.0168 0.0159 0.0127 30.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.17 0.23 0.23 0.25 0.26 0.23 -
P/RPS 1.16 2.42 0.44 0.60 1.11 2.28 0.52 70.81%
P/EPS 11.56 17.71 4.47 6.73 11.79 26.53 6.70 43.90%
EY 8.65 5.65 22.39 14.87 8.48 3.77 14.93 -30.52%
DY 11.76 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.86 0.92 0.99 1.09 1.03 -30.27%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 27/02/08 29/11/07 28/08/07 24/05/07 14/02/07 -
Price 0.20 0.19 0.21 0.22 0.23 0.25 0.27 -
P/RPS 1.37 2.70 0.40 0.57 1.03 2.19 0.61 71.58%
P/EPS 13.61 19.79 4.08 6.43 10.85 25.51 7.86 44.24%
EY 7.35 5.05 24.52 15.55 9.22 3.92 12.72 -30.64%
DY 10.00 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.78 0.88 0.91 1.04 1.21 -29.93%

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