[NCT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 97.9%
YoY- 189.8%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 17,812 14,426 13,953 15,066 13,349 10,205 7,815 73.10%
PBT 2,694 1,998 2,259 2,492 1,581 705 236 406.22%
Tax -205 -339 -229 -229 -255 -193 -98 63.48%
NP 2,489 1,659 2,030 2,263 1,326 512 138 586.54%
-
NP to SH 2,486 1,723 1,773 1,981 1,001 177 27 1933.43%
-
Tax Rate 7.61% 16.97% 10.14% 9.19% 16.13% 27.38% 41.53% -
Total Cost 15,323 12,767 11,923 12,803 12,023 9,693 7,677 58.45%
-
Net Worth 48,716 46,144 39,824 38,030 36,090 35,427 35,032 24.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 48,716 46,144 39,824 38,030 36,090 35,427 35,032 24.56%
NOSH 145,380 144,789 136,384 135,531 135,270 136,153 135,000 5.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.97% 11.50% 14.55% 15.02% 9.93% 5.02% 1.77% -
ROE 5.10% 3.73% 4.45% 5.21% 2.77% 0.50% 0.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.25 9.96 10.23 11.12 9.87 7.50 5.79 64.73%
EPS 1.71 1.19 1.30 1.46 0.74 0.13 0.02 1835.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3351 0.3187 0.292 0.2806 0.2668 0.2602 0.2595 18.56%
Adjusted Per Share Value based on latest NOSH - 135,531
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.05 0.85 0.82 0.89 0.79 0.60 0.46 73.27%
EPS 0.15 0.10 0.10 0.12 0.06 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0273 0.0235 0.0225 0.0213 0.0209 0.0207 24.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.19 0.17 0.17 0.16 0.17 0.16 -
P/RPS 1.55 1.91 1.66 1.53 1.62 2.27 2.76 -31.90%
P/EPS 11.11 15.97 13.08 11.63 21.62 130.77 800.00 -94.20%
EY 9.00 6.26 7.65 8.60 4.63 0.76 0.13 1581.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.58 0.61 0.60 0.65 0.62 -5.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 31/05/10 25/02/10 24/11/09 26/08/09 28/05/09 -
Price 0.18 0.17 0.17 0.19 0.14 0.16 0.15 -
P/RPS 1.47 1.71 1.66 1.71 1.42 2.13 2.59 -31.42%
P/EPS 10.53 14.29 13.08 13.00 18.92 123.08 750.00 -94.16%
EY 9.50 7.00 7.65 7.69 5.29 0.81 0.13 1643.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.58 0.68 0.52 0.61 0.58 -4.64%

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