[NCT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 31.66%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 40,103 18,912 87,691 64,357 41,881 20,366 74,676 -33.95%
PBT 15,035 4,489 8,758 6,406 4,836 2,440 10,060 30.75%
Tax -2,630 -84 -912 -521 -369 -225 -659 151.81%
NP 12,405 4,405 7,846 5,885 4,467 2,215 9,401 20.32%
-
NP to SH 12,390 4,399 7,831 5,876 4,463 2,215 9,391 20.31%
-
Tax Rate 17.49% 1.87% 10.41% 8.13% 7.63% 9.22% 6.55% -
Total Cost 27,698 14,507 79,845 58,472 37,414 18,151 65,275 -43.56%
-
Net Worth 86,409 78,767 54,012 42,968 66,259 65,589 60,961 26.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,327 - - - - -
Div Payout % - - 29.72% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,409 78,767 54,012 42,968 66,259 65,589 60,961 26.21%
NOSH 320,155 318,768 232,713 204,027 159,392 159,352 152,786 63.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.93% 23.29% 8.95% 9.14% 10.67% 10.88% 12.59% -
ROE 14.34% 5.58% 14.50% 13.68% 6.74% 3.38% 15.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.53 5.93 37.68 31.54 26.28 12.78 48.88 -59.68%
EPS 3.87 1.38 2.45 2.88 2.80 1.39 6.15 -26.58%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2471 0.2321 0.2106 0.4157 0.4116 0.399 -22.95%
Adjusted Per Share Value based on latest NOSH - 294,375
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.37 1.12 5.18 3.80 2.48 1.20 4.41 -33.92%
EPS 0.73 0.26 0.46 0.35 0.26 0.13 0.56 19.35%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.0466 0.0319 0.0254 0.0392 0.0388 0.036 26.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.225 0.22 0.23 0.24 0.21 0.20 -
P/RPS 2.20 3.79 0.58 0.73 0.91 1.64 0.41 206.81%
P/EPS 7.11 16.30 6.54 7.99 8.57 15.11 3.25 68.60%
EY 14.07 6.13 15.30 12.52 11.67 6.62 30.73 -40.62%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.95 1.09 0.58 0.51 0.50 60.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 -
Price 0.285 0.26 0.22 0.23 0.24 0.23 0.26 -
P/RPS 2.28 4.38 0.58 0.73 0.91 1.80 0.53 164.74%
P/EPS 7.36 18.84 6.54 7.99 8.57 16.55 4.23 44.71%
EY 13.58 5.31 15.30 12.52 11.67 6.04 23.64 -30.91%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 0.95 1.09 0.58 0.56 0.65 38.58%

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