[NCT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 32.17%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 64,357 41,881 20,366 74,676 54,745 35,403 17,026 142.06%
PBT 6,406 4,836 2,440 10,060 7,814 4,782 2,289 98.21%
Tax -521 -369 -225 -659 -704 -528 -200 88.99%
NP 5,885 4,467 2,215 9,401 7,110 4,254 2,089 99.09%
-
NP to SH 5,876 4,463 2,215 9,391 7,105 4,251 2,087 99.01%
-
Tax Rate 8.13% 7.63% 9.22% 6.55% 9.01% 11.04% 8.74% -
Total Cost 58,472 37,414 18,151 65,275 47,635 31,149 14,937 147.76%
-
Net Worth 42,968 66,259 65,589 60,961 57,984 55,000 51,290 -11.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 42,968 66,259 65,589 60,961 57,984 55,000 51,290 -11.10%
NOSH 204,027 159,392 159,352 152,786 150,529 146,082 144,930 25.53%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.14% 10.67% 10.88% 12.59% 12.99% 12.02% 12.27% -
ROE 13.68% 6.74% 3.38% 15.40% 12.25% 7.73% 4.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.54 26.28 12.78 48.88 36.37 24.23 11.75 92.79%
EPS 2.88 2.80 1.39 6.15 4.72 2.91 1.44 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.4157 0.4116 0.399 0.3852 0.3765 0.3539 -29.18%
Adjusted Per Share Value based on latest NOSH - 159,696
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.07 2.65 1.29 4.72 3.46 2.24 1.08 141.58%
EPS 0.37 0.28 0.14 0.59 0.45 0.27 0.13 100.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0419 0.0415 0.0386 0.0367 0.0348 0.0324 -10.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.23 0.24 0.21 0.20 0.39 0.22 0.17 -
P/RPS 0.73 0.91 1.64 0.41 1.07 0.91 1.45 -36.63%
P/EPS 7.99 8.57 15.11 3.25 8.26 7.56 11.81 -22.87%
EY 12.52 11.67 6.62 30.73 12.10 13.23 8.47 29.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.58 0.51 0.50 1.01 0.58 0.48 72.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 17/08/12 08/05/12 22/02/12 22/11/11 22/08/11 25/05/11 -
Price 0.23 0.24 0.23 0.26 0.20 0.20 0.19 -
P/RPS 0.73 0.91 1.80 0.53 0.55 0.83 1.62 -41.13%
P/EPS 7.99 8.57 16.55 4.23 4.24 6.87 13.19 -28.34%
EY 12.52 11.67 6.04 23.64 23.60 14.55 7.58 39.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.58 0.56 0.65 0.52 0.53 0.54 59.51%

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