[NCT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 164.62%
YoY- 1012.89%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,191 31,379 13,953 46,534 31,468 18,276 7,815 240.52%
PBT 6,952 4,258 2,259 5,013 2,521 940 236 851.85%
Tax -700 -639 -229 -775 -546 -291 -98 270.44%
NP 6,252 3,619 2,030 4,238 1,975 649 138 1167.90%
-
NP to SH 5,982 3,496 1,773 3,186 1,204 203 27 3549.45%
-
Tax Rate 10.07% 15.01% 10.14% 15.46% 21.66% 30.96% 41.53% -
Total Cost 42,939 27,760 11,923 42,296 29,493 17,627 7,677 214.76%
-
Net Worth 47,614 44,745 39,824 37,549 35,691 35,213 35,032 22.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,614 44,745 39,824 37,549 35,691 35,213 35,032 22.67%
NOSH 142,090 140,401 136,384 133,819 133,777 135,333 135,000 3.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.71% 11.53% 14.55% 9.11% 6.28% 3.55% 1.77% -
ROE 12.56% 7.81% 4.45% 8.48% 3.37% 0.58% 0.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.62 22.35 10.23 34.77 23.52 13.50 5.79 229.07%
EPS 4.21 2.49 1.30 2.38 0.90 0.15 0.02 3427.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3351 0.3187 0.292 0.2806 0.2668 0.2602 0.2595 18.56%
Adjusted Per Share Value based on latest NOSH - 135,531
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.91 1.85 0.82 2.75 1.86 1.08 0.46 241.66%
EPS 0.35 0.21 0.10 0.19 0.07 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0265 0.0235 0.0222 0.0211 0.0208 0.0207 22.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.19 0.17 0.17 0.16 0.17 0.16 -
P/RPS 0.55 0.85 1.66 0.49 0.68 1.26 2.76 -65.84%
P/EPS 4.51 7.63 13.08 7.14 17.78 113.33 800.00 -96.82%
EY 22.16 13.11 7.65 14.00 5.63 0.88 0.13 2964.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.58 0.61 0.60 0.65 0.62 -5.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 31/05/10 25/02/10 24/11/09 26/08/09 28/05/09 -
Price 0.18 0.17 0.17 0.19 0.14 0.16 0.15 -
P/RPS 0.52 0.76 1.66 0.55 0.60 1.18 2.59 -65.67%
P/EPS 4.28 6.83 13.08 7.98 15.56 106.67 750.00 -96.79%
EY 23.39 14.65 7.65 12.53 6.43 0.94 0.13 3077.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.58 0.68 0.52 0.61 0.58 -4.64%

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