[NCT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 48.01%
YoY- 17.71%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 19,931 19,342 18,378 17,026 19,457 17,812 14,426 23.97%
PBT 2,246 3,032 2,493 2,289 1,584 2,694 1,998 8.08%
Tax 44 -176 -328 -200 -141 -205 -339 -
NP 2,290 2,856 2,165 2,089 1,443 2,489 1,659 23.89%
-
NP to SH 2,286 2,854 2,164 2,087 1,410 2,486 1,723 20.68%
-
Tax Rate -1.96% 5.80% 13.16% 8.74% 8.90% 7.61% 16.97% -
Total Cost 17,641 16,486 16,213 14,937 18,014 15,323 12,767 23.98%
-
Net Worth 63,719 61,416 55,424 51,290 49,474 48,716 46,144 23.93%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 1,444 - - -
Div Payout % - - - - 102.42% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 63,719 61,416 55,424 51,290 49,474 48,716 46,144 23.93%
NOSH 159,696 159,441 147,210 144,930 144,408 145,380 144,789 6.73%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.49% 14.77% 11.78% 12.27% 7.42% 13.97% 11.50% -
ROE 3.59% 4.65% 3.90% 4.07% 2.85% 5.10% 3.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.48 12.13 12.48 11.75 13.47 12.25 9.96 16.17%
EPS 1.43 1.79 1.47 1.44 0.97 1.71 1.19 12.99%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.399 0.3852 0.3765 0.3539 0.3426 0.3351 0.3187 16.11%
Adjusted Per Share Value based on latest NOSH - 144,930
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.18 1.14 1.09 1.01 1.15 1.05 0.85 24.37%
EPS 0.14 0.17 0.13 0.12 0.08 0.15 0.10 25.06%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0377 0.0363 0.0328 0.0303 0.0292 0.0288 0.0273 23.93%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.39 0.22 0.17 0.19 0.19 0.19 -
P/RPS 1.60 3.21 1.76 1.45 1.41 1.55 1.91 -11.10%
P/EPS 13.97 21.79 14.97 11.81 19.46 11.11 15.97 -8.51%
EY 7.16 4.59 6.68 8.47 5.14 9.00 6.26 9.34%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.50 1.01 0.58 0.48 0.55 0.57 0.60 -11.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 22/08/11 25/05/11 25/02/11 22/11/10 26/08/10 -
Price 0.26 0.20 0.20 0.19 0.17 0.18 0.17 -
P/RPS 2.08 1.65 1.60 1.62 1.26 1.47 1.71 13.90%
P/EPS 18.16 11.17 13.61 13.19 17.41 10.53 14.29 17.27%
EY 5.51 8.95 7.35 7.58 5.74 9.50 7.00 -14.71%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.65 0.52 0.53 0.54 0.50 0.54 0.53 14.53%

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