[NCT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.41%
YoY- 1622.17%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 80,206 83,762 70,806 62,758 36,552 36,512 55,532 6.31%
PBT 30,070 9,672 9,564 8,516 1,880 4,988 7,596 25.74%
Tax -5,260 -738 -1,056 -1,278 -582 -874 -1,054 30.69%
NP 24,810 8,934 8,508 7,238 1,298 4,114 6,542 24.85%
-
NP to SH 24,780 8,926 8,502 6,992 406 3,668 5,248 29.49%
-
Tax Rate 17.49% 7.63% 11.04% 15.01% 30.96% 17.52% 13.88% -
Total Cost 55,396 74,828 62,298 55,520 35,254 32,398 48,990 2.06%
-
Net Worth 86,409 66,259 55,000 44,745 35,213 35,207 31,129 18.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 4,990 - -
Div Payout % - - - - - 136.05% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,409 66,259 55,000 44,745 35,213 35,207 31,129 18.53%
NOSH 320,155 159,392 146,082 140,401 135,333 124,761 123,773 17.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 30.93% 10.67% 12.02% 11.53% 3.55% 11.27% 11.78% -
ROE 28.68% 13.47% 15.46% 15.63% 1.15% 10.42% 16.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.05 52.55 48.47 44.70 27.01 29.27 44.87 -9.24%
EPS 7.74 5.60 5.82 4.98 0.30 2.94 4.24 10.54%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.2699 0.4157 0.3765 0.3187 0.2602 0.2822 0.2515 1.18%
Adjusted Per Share Value based on latest NOSH - 144,789
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.74 4.95 4.19 3.71 2.16 2.16 3.28 6.32%
EPS 1.46 0.53 0.50 0.41 0.02 0.22 0.31 29.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.0511 0.0392 0.0325 0.0265 0.0208 0.0208 0.0184 18.54%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.275 0.24 0.22 0.19 0.17 0.17 0.25 -
P/RPS 1.10 0.46 0.45 0.43 0.63 0.58 0.56 11.89%
P/EPS 3.55 4.29 3.78 3.82 56.67 5.78 5.90 -8.11%
EY 28.15 23.33 26.45 26.21 1.76 17.29 16.96 8.80%
DY 0.00 0.00 0.00 0.00 0.00 23.53 0.00 -
P/NAPS 1.02 0.58 0.58 0.60 0.65 0.60 0.99 0.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 17/08/12 22/08/11 26/08/10 26/08/09 28/08/08 28/08/07 -
Price 0.285 0.24 0.20 0.17 0.16 0.20 0.23 -
P/RPS 1.14 0.46 0.41 0.38 0.59 0.68 0.51 14.33%
P/EPS 3.68 4.29 3.44 3.41 53.33 6.80 5.42 -6.24%
EY 27.16 23.33 29.10 29.29 1.88 14.70 18.43 6.66%
DY 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
P/NAPS 1.06 0.58 0.53 0.53 0.61 0.71 0.91 2.57%

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