[NCT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -27.49%
YoY- -25.26%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,613 36,101 36,849 46,615 56,215 60,760 66,203 -32.64%
PBT -844 -463 709 5,298 7,809 8,610 9,106 -
Tax -459 -554 -605 -636 -1,117 -1,107 -1,206 -47.51%
NP -1,303 -1,017 104 4,662 6,692 7,503 7,900 -
-
NP to SH -1,978 -1,489 -348 4,056 5,594 6,344 6,381 -
-
Tax Rate - - 85.33% 12.00% 14.30% 12.86% 13.24% -
Total Cost 37,916 37,118 36,745 41,953 49,523 53,257 58,303 -24.95%
-
Net Worth 35,427 35,032 30,485 31,512 34,804 35,161 33,327 4.16%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 24 24 24 24 - -
Div Payout % - - 0.00% 0.60% 0.43% 0.38% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 35,427 35,032 30,485 31,512 34,804 35,161 33,327 4.16%
NOSH 136,153 135,000 124,431 120,000 123,333 121,666 124,124 6.36%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.56% -2.82% 0.28% 10.00% 11.90% 12.35% 11.93% -
ROE -5.58% -4.25% -1.14% 12.87% 16.07% 18.04% 19.15% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.89 26.74 29.61 38.85 45.58 49.94 53.34 -36.68%
EPS -1.45 -1.10 -0.28 3.38 4.54 5.21 5.14 -
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
NAPS 0.2602 0.2595 0.245 0.2626 0.2822 0.289 0.2685 -2.07%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.16 2.13 2.18 2.76 3.32 3.59 3.91 -32.69%
EPS -0.12 -0.09 -0.02 0.24 0.33 0.38 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0207 0.018 0.0186 0.0206 0.0208 0.0197 4.02%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.16 0.17 0.20 0.17 0.17 0.23 -
P/RPS 0.63 0.60 0.57 0.51 0.37 0.34 0.43 29.02%
P/EPS -11.70 -14.51 -60.79 5.92 3.75 3.26 4.47 -
EY -8.55 -6.89 -1.65 16.90 26.68 30.67 22.35 -
DY 0.00 0.00 0.12 0.10 0.12 0.12 0.00 -
P/NAPS 0.65 0.62 0.69 0.76 0.60 0.59 0.86 -17.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 27/02/09 25/11/08 28/08/08 22/05/08 27/02/08 -
Price 0.16 0.15 0.16 0.17 0.20 0.19 0.21 -
P/RPS 0.59 0.56 0.54 0.44 0.44 0.38 0.39 31.81%
P/EPS -11.01 -13.60 -57.21 5.03 4.41 3.64 4.08 -
EY -9.08 -7.35 -1.75 19.88 22.68 27.44 24.48 -
DY 0.00 0.00 0.12 0.12 0.10 0.11 0.00 -
P/NAPS 0.61 0.58 0.65 0.65 0.71 0.66 0.78 -15.12%

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