[NCT] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.96%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 41,957 37,300 63,822 42,049 30,008 462 146.27%
PBT 3,361 3,409 8,566 7,720 5,937 36 147.63%
Tax -728 -497 -1,210 -2,265 -1,533 -21 103.14%
NP 2,633 2,912 7,356 5,454 4,404 14 184.84%
-
NP to SH 1,605 2,476 5,648 3,162 2,950 14 158.01%
-
Tax Rate 21.66% 14.58% 14.13% 29.34% 25.82% 58.33% -
Total Cost 39,324 34,388 56,466 36,594 25,604 448 144.60%
-
Net Worth 35,691 32,949 30,816 16,885 0 -103 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 33 - - - - -
Div Payout % - 1.35% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 35,691 32,949 30,816 16,885 0 -103 -
NOSH 133,777 125,472 123,859 100,508 49,954 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.28% 7.81% 11.53% 12.97% 14.68% 3.17% -
ROE 4.50% 7.51% 18.33% 18.73% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 31.36 29.73 51.53 41.84 60.07 2,435,084.20 -89.46%
EPS 1.20 1.97 4.56 3.15 2.95 75,986.66 -89.02%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2626 0.2488 0.168 0.00 -5,428.80 -
Adjusted Per Share Value based on latest NOSH - 101,772
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.26 2.01 3.45 2.27 1.62 0.02 157.27%
EPS 0.09 0.13 0.30 0.17 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0178 0.0166 0.0091 0.00 -0.0001 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.16 0.20 0.23 0.22 0.26 0.00 -
P/RPS 0.51 0.67 0.45 0.53 0.43 0.00 -
P/EPS 13.33 10.14 5.04 6.99 4.40 0.00 -
EY 7.50 9.87 19.83 14.30 22.72 0.00 -
DY 0.00 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.92 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/09 25/11/08 29/11/07 28/11/06 28/11/05 01/11/04 -
Price 0.14 0.17 0.22 0.22 0.25 0.00 -
P/RPS 0.45 0.57 0.43 0.53 0.42 0.00 -
P/EPS 11.67 8.61 4.82 6.99 4.23 0.00 -
EY 8.57 11.61 20.73 14.30 23.63 0.00 -
DY 0.00 0.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.88 1.31 0.00 0.00 -

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