[NCT] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
20-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 64,910 46,736 30,239 3,120 175.03%
PBT 9,060 7,366 5,474 538 156.31%
Tax -1,153 -1,961 -1,598 -28 245.32%
NP 7,907 5,405 3,876 510 149.35%
-
NP to SH 6,390 3,616 2,514 510 132.26%
-
Tax Rate 12.73% 26.62% 29.19% 5.20% -
Total Cost 57,003 41,331 26,363 2,610 179.52%
-
Net Worth 33,314 23,559 13,335 2,392 140.59%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 33,314 23,559 13,335 2,392 140.59%
NOSH 124,077 105,317 50,000 11,233 122.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.18% 11.56% 12.82% 16.35% -
ROE 19.18% 15.35% 18.85% 21.31% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 52.31 44.38 60.48 27.77 23.50%
EPS 5.15 3.41 2.51 4.54 4.29%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2237 0.2667 0.213 8.02%
Adjusted Per Share Value based on latest NOSH - 11,238
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.84 2.76 1.79 0.18 177.34%
EPS 0.38 0.21 0.15 0.03 133.10%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0139 0.0079 0.0014 141.42%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.23 0.23 0.25 0.23 -
P/RPS 0.44 0.52 0.41 0.83 -19.06%
P/EPS 4.47 6.70 4.97 5.07 -4.11%
EY 22.39 14.93 20.11 19.74 4.28%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 0.94 1.08 -7.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/02/08 14/02/07 28/02/06 20/01/05 -
Price 0.21 0.27 0.26 0.27 -
P/RPS 0.40 0.61 0.43 0.97 -25.56%
P/EPS 4.08 7.86 5.17 5.95 -11.81%
EY 24.52 12.72 19.34 16.81 13.40%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.21 0.97 1.27 -14.99%

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