[NCT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.07%
YoY- 396.84%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 80,109 85,809 72,993 65,588 41,957 37,300 63,822 3.85%
PBT 19,045 8,541 10,418 9,269 3,361 3,409 8,566 14.23%
Tax -3,646 -694 -938 -933 -728 -497 -1,210 20.16%
NP 15,398 7,846 9,480 8,336 2,633 2,912 7,356 13.08%
-
NP to SH 15,376 7,834 9,473 7,976 1,605 2,476 5,648 18.14%
-
Tax Rate 19.14% 8.13% 9.00% 10.07% 21.66% 14.58% 14.13% -
Total Cost 64,710 77,962 63,513 57,252 39,324 34,388 56,466 2.29%
-
Net Worth 83,452 42,968 57,984 47,614 35,691 32,949 30,816 18.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 33 - -
Div Payout % - - - - - 1.35% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 83,452 42,968 57,984 47,614 35,691 32,949 30,816 18.04%
NOSH 324,845 204,027 150,529 142,090 133,777 125,472 123,859 17.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.22% 9.14% 12.99% 12.71% 6.28% 7.81% 11.53% -
ROE 18.42% 18.23% 16.34% 16.75% 4.50% 7.51% 18.33% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 24.66 42.06 48.49 46.16 31.36 29.73 51.53 -11.54%
EPS 4.73 3.84 6.29 5.61 1.20 1.97 4.56 0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.2569 0.2106 0.3852 0.3351 0.2668 0.2626 0.2488 0.53%
Adjusted Per Share Value based on latest NOSH - 145,380
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.32 4.63 3.94 3.54 2.26 2.01 3.45 3.81%
EPS 0.83 0.42 0.51 0.43 0.09 0.13 0.30 18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0232 0.0313 0.0257 0.0193 0.0178 0.0166 18.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.27 0.23 0.39 0.19 0.16 0.20 0.23 -
P/RPS 1.09 0.55 0.80 0.41 0.51 0.67 0.45 15.87%
P/EPS 5.70 5.99 6.20 3.38 13.33 10.14 5.04 2.07%
EY 17.53 16.70 16.14 29.54 7.50 9.87 19.83 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
P/NAPS 1.05 1.09 1.01 0.57 0.60 0.76 0.92 2.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 21/11/12 22/11/11 22/11/10 24/11/09 25/11/08 29/11/07 -
Price 0.26 0.23 0.20 0.18 0.14 0.17 0.22 -
P/RPS 1.05 0.55 0.41 0.39 0.45 0.57 0.43 16.02%
P/EPS 5.49 5.99 3.18 3.21 11.67 8.61 4.82 2.19%
EY 18.21 16.70 31.47 31.19 8.57 11.61 20.73 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
P/NAPS 1.01 1.09 0.52 0.54 0.52 0.65 0.88 2.32%

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