[NCT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.23%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 107,172 66,766 80,109 85,809 72,993 65,588 41,957 16.90%
PBT 17,506 8,108 19,045 8,541 10,418 9,269 3,361 31.64%
Tax -2,494 -549 -3,646 -694 -938 -933 -728 22.76%
NP 15,012 7,558 15,398 7,846 9,480 8,336 2,633 33.64%
-
NP to SH 11,757 7,176 15,376 7,834 9,473 7,976 1,605 39.33%
-
Tax Rate 14.25% 6.77% 19.14% 8.13% 9.00% 10.07% 21.66% -
Total Cost 92,160 59,208 64,710 77,962 63,513 57,252 39,324 15.24%
-
Net Worth 114,498 91,527 83,452 42,968 57,984 47,614 35,691 21.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 114,498 91,527 83,452 42,968 57,984 47,614 35,691 21.43%
NOSH 483,115 334,285 324,845 204,027 150,529 142,090 133,777 23.85%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.01% 11.32% 19.22% 9.14% 12.99% 12.71% 6.28% -
ROE 10.27% 7.84% 18.42% 18.23% 16.34% 16.75% 4.50% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.18 19.97 24.66 42.06 48.49 46.16 31.36 -5.60%
EPS 2.44 2.15 4.73 3.84 6.29 5.61 1.20 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.2738 0.2569 0.2106 0.3852 0.3351 0.2668 -1.95%
Adjusted Per Share Value based on latest NOSH - 294,375
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.79 3.60 4.32 4.63 3.94 3.54 2.26 16.96%
EPS 0.63 0.39 0.83 0.42 0.51 0.43 0.09 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0494 0.045 0.0232 0.0313 0.0257 0.0193 21.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.27 0.31 0.27 0.23 0.39 0.19 0.16 -
P/RPS 1.22 1.55 1.09 0.55 0.80 0.41 0.51 15.63%
P/EPS 11.09 14.44 5.70 5.99 6.20 3.38 13.33 -3.01%
EY 9.01 6.92 17.53 16.70 16.14 29.54 7.50 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 1.05 1.09 1.01 0.57 0.60 11.28%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 26/11/14 25/11/13 21/11/12 22/11/11 22/11/10 24/11/09 -
Price 0.27 0.295 0.26 0.23 0.20 0.18 0.14 -
P/RPS 1.22 1.48 1.05 0.55 0.41 0.39 0.45 18.07%
P/EPS 11.09 13.74 5.49 5.99 3.18 3.21 11.67 -0.84%
EY 9.01 7.28 18.21 16.70 31.47 31.19 8.57 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 1.01 1.09 0.52 0.54 0.52 13.97%

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