[NCT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 101.22%
YoY- -97.69%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 15,066 13,349 10,205 7,815 8,875 9,718 9,693 34.07%
PBT 2,492 1,581 705 236 -1,847 62 1,086 73.70%
Tax -229 -255 -193 -98 -233 65 -288 -14.13%
NP 2,263 1,326 512 138 -2,080 127 798 99.96%
-
NP to SH 1,981 1,001 177 27 -2,206 24 666 106.41%
-
Tax Rate 9.19% 16.13% 27.38% 41.53% - -104.84% 26.52% -
Total Cost 12,803 12,023 9,693 7,677 10,955 9,591 8,895 27.39%
-
Net Worth 38,030 36,090 35,427 35,032 30,485 31,512 34,804 6.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 38,030 36,090 35,427 35,032 30,485 31,512 34,804 6.07%
NOSH 135,531 135,270 136,153 135,000 124,431 120,000 123,333 6.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.02% 9.93% 5.02% 1.77% -23.44% 1.31% 8.23% -
ROE 5.21% 2.77% 0.50% 0.08% -7.24% 0.08% 1.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.12 9.87 7.50 5.79 7.13 8.10 7.86 25.94%
EPS 1.46 0.74 0.13 0.02 -1.77 0.02 0.54 93.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2668 0.2602 0.2595 0.245 0.2626 0.2822 -0.37%
Adjusted Per Share Value based on latest NOSH - 135,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.89 0.79 0.60 0.46 0.52 0.57 0.57 34.47%
EPS 0.12 0.06 0.01 0.00 -0.13 0.00 0.04 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0213 0.0209 0.0207 0.018 0.0186 0.0206 6.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.16 0.17 0.16 0.17 0.20 0.17 -
P/RPS 1.53 1.62 2.27 2.76 2.38 2.47 2.16 -20.48%
P/EPS 11.63 21.62 130.77 800.00 -9.59 1,000.00 31.48 -48.41%
EY 8.60 4.63 0.76 0.13 -10.43 0.10 3.18 93.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.65 0.62 0.69 0.76 0.60 1.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 28/08/08 -
Price 0.19 0.14 0.16 0.15 0.16 0.17 0.20 -
P/RPS 1.71 1.42 2.13 2.59 2.24 2.10 2.54 -23.13%
P/EPS 13.00 18.92 123.08 750.00 -9.02 850.00 37.04 -50.14%
EY 7.69 5.29 0.81 0.13 -11.08 0.12 2.70 100.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.61 0.58 0.65 0.65 0.71 -2.82%

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