[NCT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -37.14%
YoY- -50.49%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 21,191 18,912 23,334 22,476 22,569 20,366 19,931 4.17%
PBT 10,546 4,489 2,352 1,570 2,396 2,440 2,246 180.66%
Tax -2,546 -84 -391 -152 -144 -225 44 -
NP 8,000 4,405 1,961 1,418 2,252 2,215 2,290 130.40%
-
NP to SH 7,991 4,399 1,413 1,413 2,248 2,215 2,286 130.50%
-
Tax Rate 24.14% 1.87% 16.62% 9.68% 6.01% 9.22% -1.96% -
Total Cost 13,191 14,507 21,373 21,058 20,317 18,151 17,641 -17.63%
-
Net Worth 86,617 78,767 74,161 61,995 66,276 65,589 63,719 22.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 3,195 - - - - -
Div Payout % - - 226.13% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,617 78,767 74,161 61,995 66,276 65,589 63,719 22.73%
NOSH 320,923 318,768 319,523 294,375 159,432 159,352 159,696 59.31%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 37.75% 23.29% 8.40% 6.31% 9.98% 10.88% 11.49% -
ROE 9.23% 5.58% 1.91% 2.28% 3.39% 3.38% 3.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.60 5.93 7.30 7.64 14.16 12.78 12.48 -34.62%
EPS 2.49 1.38 0.48 0.48 1.41 1.39 1.43 44.78%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2471 0.2321 0.2106 0.4157 0.4116 0.399 -22.95%
Adjusted Per Share Value based on latest NOSH - 294,375
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.14 1.02 1.26 1.21 1.22 1.10 1.08 3.67%
EPS 0.43 0.24 0.08 0.08 0.12 0.12 0.12 134.34%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.0425 0.04 0.0335 0.0358 0.0354 0.0344 22.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.225 0.22 0.23 0.24 0.21 0.20 -
P/RPS 4.16 3.79 3.01 3.01 1.70 1.64 1.60 89.19%
P/EPS 11.04 16.30 49.75 47.92 17.02 15.11 13.97 -14.53%
EY 9.05 6.13 2.01 2.09 5.88 6.62 7.16 16.91%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.95 1.09 0.58 0.51 0.50 60.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 -
Price 0.285 0.26 0.22 0.23 0.24 0.23 0.26 -
P/RPS 4.32 4.38 3.01 3.01 1.70 1.80 2.08 62.85%
P/EPS 11.45 18.84 49.75 47.92 17.02 16.55 18.16 -26.49%
EY 8.74 5.31 2.01 2.09 5.88 6.04 5.51 36.04%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 0.95 1.09 0.58 0.56 0.65 38.58%

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