[NCT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.74%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 94,942 61,516 80,206 83,762 70,806 62,758 36,552 17.23%
PBT 16,504 7,360 30,070 9,672 9,564 8,516 1,880 43.60%
Tax -2,016 -368 -5,260 -738 -1,056 -1,278 -582 22.99%
NP 14,488 6,992 24,810 8,934 8,508 7,238 1,298 49.46%
-
NP to SH 11,920 7,012 24,780 8,926 8,502 6,992 406 75.59%
-
Tax Rate 12.22% 5.00% 17.49% 7.63% 11.04% 15.01% 30.96% -
Total Cost 80,454 54,524 55,396 74,828 62,298 55,520 35,254 14.73%
-
Net Worth 108,102 89,321 86,409 66,259 55,000 44,745 35,213 20.54%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 108,102 89,321 86,409 66,259 55,000 44,745 35,213 20.54%
NOSH 470,214 327,663 320,155 159,392 146,082 140,401 135,333 23.05%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.26% 11.37% 30.93% 10.67% 12.02% 11.53% 3.55% -
ROE 11.03% 7.85% 28.68% 13.47% 15.46% 15.63% 1.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.19 18.77 25.05 52.55 48.47 44.70 27.01 -4.73%
EPS 2.74 2.14 7.74 5.60 5.82 4.98 0.30 44.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2299 0.2726 0.2699 0.4157 0.3765 0.3187 0.2602 -2.04%
Adjusted Per Share Value based on latest NOSH - 159,432
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.12 3.32 4.33 4.52 3.82 3.39 1.97 17.24%
EPS 0.64 0.38 1.34 0.48 0.46 0.38 0.02 78.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.0482 0.0466 0.0358 0.0297 0.0242 0.019 20.57%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.285 0.325 0.275 0.24 0.22 0.19 0.17 -
P/RPS 1.41 1.73 1.10 0.46 0.45 0.43 0.63 14.36%
P/EPS 11.24 15.19 3.55 4.29 3.78 3.82 56.67 -23.62%
EY 8.89 6.58 28.15 23.33 26.45 26.21 1.76 30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.19 1.02 0.58 0.58 0.60 0.65 11.36%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 21/08/13 17/08/12 22/08/11 26/08/10 26/08/09 -
Price 0.25 0.325 0.285 0.24 0.20 0.17 0.16 -
P/RPS 1.24 1.73 1.14 0.46 0.41 0.38 0.59 13.17%
P/EPS 9.86 15.19 3.68 4.29 3.44 3.41 53.33 -24.51%
EY 10.14 6.58 27.16 23.33 29.10 29.29 1.88 32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.19 1.06 0.58 0.53 0.53 0.61 10.15%

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