[NCT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -32.84%
YoY- -135.36%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 52,573 46,435 40,244 36,613 36,101 36,849 46,615 8.35%
PBT 7,037 5,014 675 -844 -463 709 5,298 20.85%
Tax -906 -775 -779 -459 -554 -605 -636 26.63%
NP 6,131 4,239 -104 -1,303 -1,017 104 4,662 20.05%
-
NP to SH 4,931 3,185 -1,002 -1,978 -1,489 -348 4,056 13.92%
-
Tax Rate 12.87% 15.46% 115.41% - - 85.33% 12.00% -
Total Cost 46,442 42,196 40,348 37,916 37,118 36,745 41,953 7.01%
-
Net Worth 39,824 38,030 36,090 35,427 35,032 30,485 31,512 16.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 24 24 -
Div Payout % - - - - - 0.00% 0.60% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 39,824 38,030 36,090 35,427 35,032 30,485 31,512 16.90%
NOSH 136,384 135,531 135,270 136,153 135,000 124,431 120,000 8.91%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.66% 9.13% -0.26% -3.56% -2.82% 0.28% 10.00% -
ROE 12.38% 8.37% -2.78% -5.58% -4.25% -1.14% 12.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.55 34.26 29.75 26.89 26.74 29.61 38.85 -0.51%
EPS 3.62 2.35 -0.74 -1.45 -1.10 -0.28 3.38 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.292 0.2806 0.2668 0.2602 0.2595 0.245 0.2626 7.33%
Adjusted Per Share Value based on latest NOSH - 136,153
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.11 2.75 2.38 2.16 2.13 2.18 2.76 8.29%
EPS 0.29 0.19 -0.06 -0.12 -0.09 -0.02 0.24 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0225 0.0213 0.0209 0.0207 0.018 0.0186 16.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.17 0.17 0.16 0.17 0.16 0.17 0.20 -
P/RPS 0.44 0.50 0.54 0.63 0.60 0.57 0.51 -9.38%
P/EPS 4.70 7.23 -21.60 -11.70 -14.51 -60.79 5.92 -14.27%
EY 21.27 13.82 -4.63 -8.55 -6.89 -1.65 16.90 16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.10 -
P/NAPS 0.58 0.61 0.60 0.65 0.62 0.69 0.76 -16.50%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 -
Price 0.17 0.19 0.14 0.16 0.15 0.16 0.17 -
P/RPS 0.44 0.55 0.47 0.59 0.56 0.54 0.44 0.00%
P/EPS 4.70 8.09 -18.90 -11.01 -13.60 -57.21 5.03 -4.42%
EY 21.27 12.37 -5.29 -9.08 -7.35 -1.75 19.88 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
P/NAPS 0.58 0.68 0.52 0.61 0.58 0.65 0.65 -7.32%

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