[NCT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.34%
YoY- -124.7%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 56,794 52,573 46,435 40,244 36,613 36,101 36,849 33.53%
PBT 8,330 7,037 5,014 675 -844 -463 709 419.14%
Tax -1,052 -906 -775 -779 -459 -554 -605 44.74%
NP 7,278 6,131 4,239 -104 -1,303 -1,017 104 1611.45%
-
NP to SH 6,477 4,931 3,185 -1,002 -1,978 -1,489 -348 -
-
Tax Rate 12.63% 12.87% 15.46% 115.41% - - 85.33% -
Total Cost 49,516 46,442 42,196 40,348 37,916 37,118 36,745 22.06%
-
Net Worth 46,144 39,824 38,030 36,090 35,427 35,032 30,485 31.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 24 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 46,144 39,824 38,030 36,090 35,427 35,032 30,485 31.93%
NOSH 144,789 136,384 135,531 135,270 136,153 135,000 124,431 10.66%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.81% 11.66% 9.13% -0.26% -3.56% -2.82% 0.28% -
ROE 14.04% 12.38% 8.37% -2.78% -5.58% -4.25% -1.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.23 38.55 34.26 29.75 26.89 26.74 29.61 20.69%
EPS 4.47 3.62 2.35 -0.74 -1.45 -1.10 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.3187 0.292 0.2806 0.2668 0.2602 0.2595 0.245 19.22%
Adjusted Per Share Value based on latest NOSH - 135,270
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.07 2.84 2.51 2.17 1.98 1.95 1.99 33.61%
EPS 0.35 0.27 0.17 -0.05 -0.11 -0.08 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0215 0.0205 0.0195 0.0191 0.0189 0.0165 31.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.17 0.17 0.16 0.17 0.16 0.17 -
P/RPS 0.48 0.44 0.50 0.54 0.63 0.60 0.57 -10.85%
P/EPS 4.25 4.70 7.23 -21.60 -11.70 -14.51 -60.79 -
EY 23.54 21.27 13.82 -4.63 -8.55 -6.89 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.60 0.58 0.61 0.60 0.65 0.62 0.69 -8.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 24/11/09 26/08/09 28/05/09 27/02/09 -
Price 0.17 0.17 0.19 0.14 0.16 0.15 0.16 -
P/RPS 0.43 0.44 0.55 0.47 0.59 0.56 0.54 -14.12%
P/EPS 3.80 4.70 8.09 -18.90 -11.01 -13.60 -57.21 -
EY 26.31 21.27 12.37 -5.29 -9.08 -7.35 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.53 0.58 0.68 0.52 0.61 0.58 0.65 -12.75%

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