[NCT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 17.58%
YoY- 76.27%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,615 56,215 60,760 66,203 62,761 56,355 51,007 -5.81%
PBT 5,298 7,809 8,610 9,106 7,940 7,506 7,205 -18.48%
Tax -636 -1,117 -1,107 -1,206 -1,203 -1,456 -1,604 -45.93%
NP 4,662 6,692 7,503 7,900 6,737 6,050 5,601 -11.48%
-
NP to SH 4,056 5,594 6,344 6,381 5,427 4,669 3,982 1.23%
-
Tax Rate 12.00% 14.30% 12.86% 13.24% 15.15% 19.40% 22.26% -
Total Cost 41,953 49,523 53,257 58,303 56,024 50,305 45,406 -5.12%
-
Net Worth 31,512 34,804 35,161 33,327 30,843 31,238 29,424 4.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 24 24 24 - - - - -
Div Payout % 0.60% 0.43% 0.38% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 31,512 34,804 35,161 33,327 30,843 31,238 29,424 4.66%
NOSH 120,000 123,333 121,666 124,124 123,968 124,210 122,959 -1.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.00% 11.90% 12.35% 11.93% 10.73% 10.74% 10.98% -
ROE 12.87% 16.07% 18.04% 19.15% 17.60% 14.95% 13.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.85 45.58 49.94 53.34 50.63 45.37 41.48 -4.26%
EPS 3.38 4.54 5.21 5.14 4.38 3.76 3.24 2.85%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2822 0.289 0.2685 0.2488 0.2515 0.2393 6.37%
Adjusted Per Share Value based on latest NOSH - 124,124
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.95 3.56 3.84 4.19 3.97 3.57 3.23 -5.85%
EPS 0.26 0.35 0.40 0.40 0.34 0.30 0.25 2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.022 0.0222 0.0211 0.0195 0.0198 0.0186 4.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.17 0.17 0.23 0.23 0.25 0.26 -
P/RPS 0.51 0.37 0.34 0.43 0.45 0.55 0.63 -13.10%
P/EPS 5.92 3.75 3.26 4.47 5.25 6.65 8.03 -18.34%
EY 16.90 26.68 30.67 22.35 19.03 15.04 12.46 22.46%
DY 0.10 0.12 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.59 0.86 0.92 0.99 1.09 -21.31%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 22/05/08 27/02/08 29/11/07 28/08/07 24/05/07 -
Price 0.17 0.20 0.19 0.21 0.22 0.23 0.25 -
P/RPS 0.44 0.44 0.38 0.39 0.43 0.51 0.60 -18.63%
P/EPS 5.03 4.41 3.64 4.08 5.03 6.12 7.72 -24.78%
EY 19.88 22.68 27.44 24.48 19.90 16.34 12.95 32.97%
DY 0.12 0.10 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.66 0.78 0.88 0.91 1.04 -26.83%

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