[NCT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 52.45%
YoY- 43.83%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 47,867 27,766 14,006 46,736 31,537 18,668 9,743 188.71%
PBT 6,425 3,798 1,904 7,366 5,790 3,624 2,093 111.07%
Tax -908 -527 -248 -1,961 -1,699 -1,036 -624 28.38%
NP 5,517 3,271 1,656 5,405 4,091 2,588 1,469 141.41%
-
NP to SH 4,236 2,624 1,205 3,616 2,372 1,551 843 193.08%
-
Tax Rate 14.13% 13.88% 13.03% 26.62% 29.34% 28.59% 29.81% -
Total Cost 42,350 24,495 12,350 41,331 27,446 16,080 8,274 196.70%
-
Net Worth 30,816 31,129 29,424 23,559 16,885 15,069 14,361 66.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 30,816 31,129 29,424 23,559 16,885 15,069 14,361 66.28%
NOSH 123,859 123,773 122,959 105,317 100,508 50,032 50,178 82.54%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.53% 11.78% 11.82% 11.56% 12.97% 13.86% 15.08% -
ROE 13.75% 8.43% 4.10% 15.35% 14.05% 10.29% 5.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.65 22.43 11.39 44.38 31.38 37.31 19.42 58.15%
EPS 3.42 2.12 0.98 3.41 2.36 3.10 1.68 60.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2488 0.2515 0.2393 0.2237 0.168 0.3012 0.2862 -8.90%
Adjusted Per Share Value based on latest NOSH - 116,715
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.58 1.50 0.76 2.52 1.70 1.01 0.53 186.95%
EPS 0.23 0.14 0.07 0.20 0.13 0.08 0.05 176.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.0168 0.0159 0.0127 0.0091 0.0081 0.0078 65.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.23 0.25 0.26 0.23 0.22 0.23 0.23 -
P/RPS 0.60 1.11 2.28 0.52 0.70 0.62 1.18 -36.26%
P/EPS 6.73 11.79 26.53 6.70 9.32 7.42 13.69 -37.68%
EY 14.87 8.48 3.77 14.93 10.73 13.48 7.30 60.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 1.09 1.03 1.31 0.76 0.80 9.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 24/05/07 14/02/07 28/11/06 29/08/06 18/05/06 -
Price 0.22 0.23 0.25 0.27 0.22 0.22 0.22 -
P/RPS 0.57 1.03 2.19 0.61 0.70 0.59 1.13 -36.60%
P/EPS 6.43 10.85 25.51 7.86 9.32 7.10 13.10 -37.74%
EY 15.55 9.22 3.92 12.72 10.73 14.09 7.64 60.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.04 1.21 1.31 0.73 0.77 9.30%

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