[NCT] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.52%
YoY- -9.33%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,006 15,199 12,912 8,890 9,743 7,795 8,770 36.66%
PBT 1,904 1,576 2,138 1,586 2,093 1,150 1,724 6.85%
Tax -248 -261 -668 -426 -624 -376 -476 -35.27%
NP 1,656 1,315 1,470 1,160 1,469 774 1,248 20.77%
-
NP to SH 1,205 1,244 804 729 843 493 814 29.92%
-
Tax Rate 13.03% 16.56% 31.24% 26.86% 29.81% 32.70% 27.61% -
Total Cost 12,350 13,884 11,442 7,730 8,274 7,021 7,522 39.21%
-
Net Worth 29,424 26,109 17,097 15,143 14,361 13,281 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 29,424 26,109 17,097 15,143 14,361 13,281 0 -
NOSH 122,959 116,715 101,772 50,275 50,178 49,797 49,938 82.44%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.82% 8.65% 11.38% 13.05% 15.08% 9.93% 14.23% -
ROE 4.10% 4.76% 4.70% 4.81% 5.87% 3.71% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.39 13.02 12.69 17.68 19.42 15.65 17.56 -25.08%
EPS 0.98 1.17 0.79 1.45 1.68 0.49 0.81 13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2393 0.2237 0.168 0.3012 0.2862 0.2667 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,275
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.76 0.82 0.70 0.48 0.53 0.42 0.47 37.80%
EPS 0.07 0.07 0.04 0.04 0.05 0.03 0.04 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0159 0.0141 0.0092 0.0082 0.0078 0.0072 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.26 0.23 0.22 0.23 0.23 0.25 0.26 -
P/RPS 2.28 1.77 1.73 1.30 1.18 1.60 1.48 33.42%
P/EPS 26.53 21.58 27.85 15.86 13.69 25.25 15.95 40.42%
EY 3.77 4.63 3.59 6.30 7.30 3.96 6.27 -28.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 1.31 0.76 0.80 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 14/02/07 28/11/06 29/08/06 18/05/06 28/02/06 28/11/05 -
Price 0.25 0.27 0.22 0.22 0.22 0.26 0.25 -
P/RPS 2.19 2.07 1.73 1.24 1.13 1.66 1.42 33.52%
P/EPS 25.51 25.33 27.85 15.17 13.10 26.26 15.34 40.40%
EY 3.92 3.95 3.59 6.59 7.64 3.81 6.52 -28.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.31 0.73 0.77 0.97 0.00 -

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