[NCT] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 122.6%
YoY- 6466.67%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 75,648 81,464 68,104 55,812 31,260 34,252 56,024 5.12%
PBT 17,956 9,760 9,156 9,036 944 5,632 7,616 15.35%
Tax -336 -900 -800 -916 -392 -596 -992 -16.49%
NP 17,620 8,860 8,356 8,120 552 5,036 6,624 17.69%
-
NP to SH 17,596 8,860 8,348 7,092 108 4,672 4,820 24.06%
-
Tax Rate 1.87% 9.22% 8.74% 10.14% 41.53% 10.58% 13.03% -
Total Cost 58,028 72,604 59,748 47,692 30,708 29,216 49,400 2.71%
-
Net Worth 78,767 65,589 51,290 39,824 35,032 35,161 29,424 17.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 97 - -
Div Payout % - - - - - 2.08% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 78,767 65,589 51,290 39,824 35,032 35,161 29,424 17.81%
NOSH 318,768 159,352 144,930 136,384 135,000 121,666 122,959 17.18%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 23.29% 10.88% 12.27% 14.55% 1.77% 14.70% 11.82% -
ROE 22.34% 13.51% 16.28% 17.81% 0.31% 13.29% 16.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.73 51.12 46.99 40.92 23.16 28.15 45.56 -10.29%
EPS 5.52 5.56 5.76 5.20 0.08 3.84 3.92 5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.2471 0.4116 0.3539 0.292 0.2595 0.289 0.2393 0.53%
Adjusted Per Share Value based on latest NOSH - 136,384
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.08 4.40 3.68 3.01 1.69 1.85 3.02 5.13%
EPS 0.95 0.48 0.45 0.38 0.01 0.25 0.26 24.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0425 0.0354 0.0277 0.0215 0.0189 0.019 0.0159 17.78%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.225 0.21 0.17 0.17 0.16 0.17 0.26 -
P/RPS 0.95 0.41 0.36 0.42 0.69 0.60 0.57 8.87%
P/EPS 4.08 3.78 2.95 3.27 200.00 4.43 6.63 -7.76%
EY 24.53 26.48 33.88 30.59 0.50 22.59 15.08 8.43%
DY 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 0.91 0.51 0.48 0.58 0.62 0.59 1.09 -2.96%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 08/05/12 25/05/11 31/05/10 28/05/09 22/05/08 24/05/07 -
Price 0.26 0.23 0.19 0.17 0.15 0.19 0.25 -
P/RPS 1.10 0.45 0.40 0.42 0.65 0.67 0.55 12.23%
P/EPS 4.71 4.14 3.30 3.27 187.50 4.95 6.38 -4.92%
EY 21.23 24.17 30.32 30.59 0.53 20.21 15.68 5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
P/NAPS 1.05 0.56 0.54 0.58 0.58 0.66 1.04 0.15%

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