[NCT] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -26.89%
YoY- -3.07%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 68,104 55,812 31,260 34,252 56,024 38,972 22,800 19.99%
PBT 9,156 9,036 944 5,632 7,616 8,372 5,112 10.19%
Tax -800 -916 -392 -596 -992 -2,496 -2,684 -18.26%
NP 8,356 8,120 552 5,036 6,624 5,876 2,428 22.86%
-
NP to SH 8,348 7,092 108 4,672 4,820 3,372 2,428 22.84%
-
Tax Rate 8.74% 10.14% 41.53% 10.58% 13.03% 29.81% 52.50% -
Total Cost 59,748 47,692 30,708 29,216 49,400 33,096 20,372 19.63%
-
Net Worth 51,290 39,824 35,032 35,161 29,424 14,361 8,663 34.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 97 - - - -
Div Payout % - - - 2.08% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 51,290 39,824 35,032 35,161 29,424 14,361 8,663 34.48%
NOSH 144,930 136,384 135,000 121,666 122,959 50,178 50,165 19.33%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.27% 14.55% 1.77% 14.70% 11.82% 15.08% 10.65% -
ROE 16.28% 17.81% 0.31% 13.29% 16.38% 23.48% 28.03% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 46.99 40.92 23.16 28.15 45.56 77.67 45.45 0.55%
EPS 5.76 5.20 0.08 3.84 3.92 6.72 4.84 2.94%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.3539 0.292 0.2595 0.289 0.2393 0.2862 0.1727 12.69%
Adjusted Per Share Value based on latest NOSH - 121,666
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 4.03 3.30 1.85 2.02 3.31 2.30 1.35 19.98%
EPS 0.49 0.42 0.01 0.28 0.28 0.20 0.14 23.20%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0303 0.0235 0.0207 0.0208 0.0174 0.0085 0.0051 34.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.17 0.17 0.16 0.17 0.26 0.23 0.27 -
P/RPS 0.36 0.42 0.69 0.60 0.57 0.30 0.59 -7.90%
P/EPS 2.95 3.27 200.00 4.43 6.63 3.42 5.58 -10.07%
EY 33.88 30.59 0.50 22.59 15.08 29.22 17.93 11.18%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.62 0.59 1.09 0.80 1.56 -17.82%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 31/05/10 28/05/09 22/05/08 24/05/07 18/05/06 11/05/05 -
Price 0.19 0.17 0.15 0.19 0.25 0.22 0.25 -
P/RPS 0.40 0.42 0.65 0.67 0.55 0.28 0.55 -5.16%
P/EPS 3.30 3.27 187.50 4.95 6.38 3.27 5.17 -7.20%
EY 30.32 30.59 0.53 20.21 15.68 30.55 19.36 7.75%
DY 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.58 0.66 1.04 0.77 1.45 -15.17%

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