[NCT] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 465.54%
YoY- 4070.83%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,426 13,953 15,066 13,349 10,205 7,815 8,875 38.36%
PBT 1,998 2,259 2,492 1,581 705 236 -1,847 -
Tax -339 -229 -229 -255 -193 -98 -233 28.48%
NP 1,659 2,030 2,263 1,326 512 138 -2,080 -
-
NP to SH 1,723 1,773 1,981 1,001 177 27 -2,206 -
-
Tax Rate 16.97% 10.14% 9.19% 16.13% 27.38% 41.53% - -
Total Cost 12,767 11,923 12,803 12,023 9,693 7,677 10,955 10.77%
-
Net Worth 46,144 39,824 38,030 36,090 35,427 35,032 30,485 31.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 46,144 39,824 38,030 36,090 35,427 35,032 30,485 31.93%
NOSH 144,789 136,384 135,531 135,270 136,153 135,000 124,431 10.66%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.50% 14.55% 15.02% 9.93% 5.02% 1.77% -23.44% -
ROE 3.73% 4.45% 5.21% 2.77% 0.50% 0.08% -7.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.96 10.23 11.12 9.87 7.50 5.79 7.13 25.03%
EPS 1.19 1.30 1.46 0.74 0.13 0.02 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3187 0.292 0.2806 0.2668 0.2602 0.2595 0.245 19.22%
Adjusted Per Share Value based on latest NOSH - 135,270
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.78 0.75 0.81 0.72 0.55 0.42 0.48 38.34%
EPS 0.09 0.10 0.11 0.05 0.01 0.00 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0215 0.0205 0.0195 0.0191 0.0189 0.0165 31.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.17 0.17 0.16 0.17 0.16 0.17 -
P/RPS 1.91 1.66 1.53 1.62 2.27 2.76 2.38 -13.67%
P/EPS 15.97 13.08 11.63 21.62 130.77 800.00 -9.59 -
EY 6.26 7.65 8.60 4.63 0.76 0.13 -10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.61 0.60 0.65 0.62 0.69 -8.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 -
Price 0.17 0.17 0.19 0.14 0.16 0.15 0.16 -
P/RPS 1.71 1.66 1.71 1.42 2.13 2.59 2.24 -16.51%
P/EPS 14.29 13.08 13.00 18.92 123.08 750.00 -9.02 -
EY 7.00 7.65 7.69 5.29 0.81 0.13 -11.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.68 0.52 0.61 0.58 0.65 -12.75%

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