[NCT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.11%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 23,334 22,476 22,569 20,366 19,931 19,342 18,378 17.16%
PBT 2,352 1,570 2,396 2,440 2,246 3,032 2,493 -3.79%
Tax -391 -152 -144 -225 44 -176 -328 12.36%
NP 1,961 1,418 2,252 2,215 2,290 2,856 2,165 -6.35%
-
NP to SH 1,413 1,413 2,248 2,215 2,286 2,854 2,164 -24.63%
-
Tax Rate 16.62% 9.68% 6.01% 9.22% -1.96% 5.80% 13.16% -
Total Cost 21,373 21,058 20,317 18,151 17,641 16,486 16,213 20.12%
-
Net Worth 74,161 61,995 66,276 65,589 63,719 61,416 55,424 21.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,195 - - - - - - -
Div Payout % 226.13% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 74,161 61,995 66,276 65,589 63,719 61,416 55,424 21.32%
NOSH 319,523 294,375 159,432 159,352 159,696 159,441 147,210 67.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.40% 6.31% 9.98% 10.88% 11.49% 14.77% 11.78% -
ROE 1.91% 2.28% 3.39% 3.38% 3.59% 4.65% 3.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.30 7.64 14.16 12.78 12.48 12.13 12.48 -29.94%
EPS 0.48 0.48 1.41 1.39 1.43 1.79 1.47 -52.42%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2321 0.2106 0.4157 0.4116 0.399 0.3852 0.3765 -27.46%
Adjusted Per Share Value based on latest NOSH - 159,352
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.26 1.21 1.22 1.10 1.08 1.04 0.99 17.35%
EPS 0.08 0.08 0.12 0.12 0.12 0.15 0.12 -23.59%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0335 0.0358 0.0354 0.0344 0.0332 0.0299 21.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.23 0.24 0.21 0.20 0.39 0.22 -
P/RPS 3.01 3.01 1.70 1.64 1.60 3.21 1.76 42.77%
P/EPS 49.75 47.92 17.02 15.11 13.97 21.79 14.97 121.88%
EY 2.01 2.09 5.88 6.62 7.16 4.59 6.68 -54.93%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.58 0.51 0.50 1.01 0.58 38.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 22/11/11 22/08/11 -
Price 0.22 0.23 0.24 0.23 0.26 0.20 0.20 -
P/RPS 3.01 3.01 1.70 1.80 2.08 1.65 1.60 52.10%
P/EPS 49.75 47.92 17.02 16.55 18.16 11.17 13.61 136.36%
EY 2.01 2.09 5.88 6.04 5.51 8.95 7.35 -57.70%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.58 0.56 0.65 0.52 0.53 47.29%

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