[NCT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 54.82%
YoY- 431.16%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,648 61,257 56,794 52,573 46,435 40,244 36,613 47.43%
PBT 8,535 9,443 8,330 7,037 5,014 675 -844 -
Tax -914 -1,002 -1,052 -906 -775 -779 -459 58.08%
NP 7,621 8,441 7,278 6,131 4,239 -104 -1,303 -
-
NP to SH 7,392 7,963 6,477 4,931 3,185 -1,002 -1,978 -
-
Tax Rate 10.71% 10.61% 12.63% 12.87% 15.46% 115.41% - -
Total Cost 58,027 52,816 49,516 46,442 42,196 40,348 37,916 32.69%
-
Net Worth 49,474 48,716 46,144 39,824 38,030 36,090 35,427 24.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,444 - - - - - - -
Div Payout % 19.54% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 49,474 48,716 46,144 39,824 38,030 36,090 35,427 24.86%
NOSH 144,408 145,380 144,789 136,384 135,531 135,270 136,153 3.99%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.61% 13.78% 12.81% 11.66% 9.13% -0.26% -3.56% -
ROE 14.94% 16.35% 14.04% 12.38% 8.37% -2.78% -5.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.46 42.14 39.23 38.55 34.26 29.75 26.89 41.77%
EPS 5.12 5.48 4.47 3.62 2.35 -0.74 -1.45 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3426 0.3351 0.3187 0.292 0.2806 0.2668 0.2602 20.07%
Adjusted Per Share Value based on latest NOSH - 136,384
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.54 3.31 3.07 2.84 2.51 2.17 1.98 47.15%
EPS 0.40 0.43 0.35 0.27 0.17 -0.05 -0.11 -
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0263 0.0249 0.0215 0.0205 0.0195 0.0191 24.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.19 0.19 0.17 0.17 0.16 0.17 -
P/RPS 0.42 0.45 0.48 0.44 0.50 0.54 0.63 -23.62%
P/EPS 3.71 3.47 4.25 4.70 7.23 -21.60 -11.70 -
EY 26.94 28.83 23.54 21.27 13.82 -4.63 -8.55 -
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.60 0.58 0.61 0.60 0.65 -10.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 26/08/10 31/05/10 25/02/10 24/11/09 26/08/09 -
Price 0.17 0.18 0.17 0.17 0.19 0.14 0.16 -
P/RPS 0.37 0.43 0.43 0.44 0.55 0.47 0.59 -26.67%
P/EPS 3.32 3.29 3.80 4.70 8.09 -18.90 -11.01 -
EY 30.11 30.43 26.31 21.27 12.37 -5.29 -9.08 -
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.53 0.58 0.68 0.52 0.61 -12.38%

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