[NCT] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 34.13%
YoY- 38.88%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 31,260 34,252 56,024 38,972 22,800 8.20%
PBT 944 5,632 7,616 8,372 5,112 -34.42%
Tax -392 -596 -992 -2,496 -2,684 -38.16%
NP 552 5,036 6,624 5,876 2,428 -30.93%
-
NP to SH 108 4,672 4,820 3,372 2,428 -54.05%
-
Tax Rate 41.53% 10.58% 13.03% 29.81% 52.50% -
Total Cost 30,708 29,216 49,400 33,096 20,372 10.79%
-
Net Worth 35,032 35,161 29,424 14,361 8,663 41.77%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 97 - - - -
Div Payout % - 2.08% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 35,032 35,161 29,424 14,361 8,663 41.77%
NOSH 135,000 121,666 122,959 50,178 50,165 28.05%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.77% 14.70% 11.82% 15.08% 10.65% -
ROE 0.31% 13.29% 16.38% 23.48% 28.03% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 23.16 28.15 45.56 77.67 45.45 -15.50%
EPS 0.08 3.84 3.92 6.72 4.84 -64.11%
DPS 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.2595 0.289 0.2393 0.2862 0.1727 10.70%
Adjusted Per Share Value based on latest NOSH - 50,178
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.85 2.02 3.31 2.30 1.35 8.18%
EPS 0.01 0.28 0.28 0.20 0.14 -48.27%
DPS 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0207 0.0208 0.0174 0.0085 0.0051 41.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.16 0.17 0.26 0.23 0.27 -
P/RPS 0.69 0.60 0.57 0.30 0.59 3.98%
P/EPS 200.00 4.43 6.63 3.42 5.58 144.53%
EY 0.50 22.59 15.08 29.22 17.93 -59.11%
DY 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 1.09 0.80 1.56 -20.58%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/05/09 22/05/08 24/05/07 18/05/06 11/05/05 -
Price 0.15 0.19 0.25 0.22 0.25 -
P/RPS 0.65 0.67 0.55 0.28 0.55 4.26%
P/EPS 187.50 4.95 6.38 3.27 5.17 145.25%
EY 0.53 20.21 15.68 30.55 19.36 -59.29%
DY 0.00 0.42 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 1.04 0.77 1.45 -20.46%

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