[NCT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.54%
YoY- 53.96%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 51,007 46,744 39,340 35,198 34,512 30,470 25,437 59.08%
PBT 7,205 7,394 6,968 6,553 6,466 5,652 4,985 27.86%
Tax -1,604 -1,980 -2,095 -1,902 -1,826 -1,543 -1,178 22.87%
NP 5,601 5,414 4,873 4,651 4,640 4,109 3,807 29.38%
-
NP to SH 3,982 3,620 2,869 2,879 2,954 2,718 2,697 29.69%
-
Tax Rate 22.26% 26.78% 30.07% 29.02% 28.24% 27.30% 23.63% -
Total Cost 45,406 41,330 34,467 30,547 29,872 26,361 21,630 64.02%
-
Net Worth 29,424 26,109 17,097 0 0 13,281 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 29,424 26,109 17,097 0 0 13,281 0 -
NOSH 122,959 116,715 101,772 50,275 50,178 49,797 49,938 82.44%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.98% 11.58% 12.39% 13.21% 13.44% 13.49% 14.97% -
ROE 13.53% 13.86% 16.78% 0.00% 0.00% 20.47% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.48 40.05 38.65 70.01 68.78 61.19 50.94 -12.81%
EPS 3.24 3.10 2.82 5.73 5.89 5.46 5.40 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2393 0.2237 0.168 0.00 0.00 0.2667 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,275
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.75 2.52 2.12 1.90 1.86 1.64 1.37 59.19%
EPS 0.21 0.20 0.15 0.16 0.16 0.15 0.15 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0159 0.0141 0.0092 0.00 0.00 0.0072 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.26 0.23 0.22 0.23 0.23 0.25 0.26 -
P/RPS 0.63 0.57 0.57 0.33 0.33 0.41 0.51 15.14%
P/EPS 8.03 7.42 7.80 4.02 3.91 4.58 4.81 40.77%
EY 12.46 13.49 12.81 24.90 25.60 21.83 20.77 -28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 1.31 0.00 0.00 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 14/02/07 28/11/06 29/08/06 18/05/06 28/02/06 28/11/05 -
Price 0.25 0.27 0.22 0.22 0.22 0.26 0.25 -
P/RPS 0.60 0.67 0.57 0.31 0.32 0.42 0.49 14.46%
P/EPS 7.72 8.71 7.80 3.84 3.74 4.76 4.63 40.65%
EY 12.95 11.49 12.81 26.03 26.76 20.99 21.60 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.31 0.00 0.00 0.97 0.00 -

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