[NCT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 23.57%
YoY- 132.02%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 54,745 35,403 17,026 68,647 49,191 31,379 13,953 148.55%
PBT 7,814 4,782 2,289 8,535 6,952 4,258 2,259 128.54%
Tax -704 -528 -200 -840 -700 -639 -229 111.28%
NP 7,110 4,254 2,089 7,695 6,252 3,619 2,030 130.45%
-
NP to SH 7,105 4,251 2,087 7,392 5,982 3,496 1,773 152.07%
-
Tax Rate 9.01% 11.04% 8.74% 9.84% 10.07% 15.01% 10.14% -
Total Cost 47,635 31,149 14,937 60,952 42,939 27,760 11,923 151.57%
-
Net Worth 57,984 55,000 51,290 48,912 47,614 44,745 39,824 28.43%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,427 - - - -
Div Payout % - - - 19.31% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 57,984 55,000 51,290 48,912 47,614 44,745 39,824 28.43%
NOSH 150,529 146,082 144,930 142,768 142,090 140,401 136,384 6.79%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.99% 12.02% 12.27% 11.21% 12.71% 11.53% 14.55% -
ROE 12.25% 7.73% 4.07% 15.11% 12.56% 7.81% 4.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.37 24.23 11.75 48.08 34.62 22.35 10.23 132.76%
EPS 4.72 2.91 1.44 5.18 4.21 2.49 1.30 136.04%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3852 0.3765 0.3539 0.3426 0.3351 0.3187 0.292 20.26%
Adjusted Per Share Value based on latest NOSH - 144,408
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.24 2.09 1.01 4.06 2.91 1.85 0.82 149.72%
EPS 0.42 0.25 0.12 0.44 0.35 0.21 0.10 160.08%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0343 0.0325 0.0303 0.0289 0.0281 0.0265 0.0235 28.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.39 0.22 0.17 0.19 0.19 0.19 0.17 -
P/RPS 1.07 0.91 1.45 0.40 0.55 0.85 1.66 -25.36%
P/EPS 8.26 7.56 11.81 3.67 4.51 7.63 13.08 -26.37%
EY 12.10 13.23 8.47 27.25 22.16 13.11 7.65 35.71%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 1.01 0.58 0.48 0.55 0.57 0.60 0.58 44.69%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 25/05/11 25/02/11 22/11/10 26/08/10 31/05/10 -
Price 0.20 0.20 0.19 0.17 0.18 0.17 0.17 -
P/RPS 0.55 0.83 1.62 0.35 0.52 0.76 1.66 -52.08%
P/EPS 4.24 6.87 13.19 3.28 4.28 6.83 13.08 -52.77%
EY 23.60 14.55 7.58 30.46 23.39 14.65 7.65 111.77%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.54 0.50 0.54 0.53 0.58 -7.01%

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