[NCT] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.93%
YoY- 17.71%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 56,804 75,648 81,464 68,104 55,812 31,260 34,252 8.79%
PBT 13,708 17,956 9,760 9,156 9,036 944 5,632 15.97%
Tax -372 -336 -900 -800 -916 -392 -596 -7.55%
NP 13,336 17,620 8,860 8,356 8,120 552 5,036 17.61%
-
NP to SH 13,364 17,596 8,860 8,348 7,092 108 4,672 19.13%
-
Tax Rate 2.71% 1.87% 9.22% 8.74% 10.14% 41.53% 10.58% -
Total Cost 43,468 58,028 72,604 59,748 47,692 30,708 29,216 6.84%
-
Net Worth 89,525 78,767 65,589 51,290 39,824 35,032 35,161 16.84%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 97 -
Div Payout % - - - - - - 2.08% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 89,525 78,767 65,589 51,290 39,824 35,032 35,161 16.84%
NOSH 324,368 318,768 159,352 144,930 136,384 135,000 121,666 17.74%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.48% 23.29% 10.88% 12.27% 14.55% 1.77% 14.70% -
ROE 14.93% 22.34% 13.51% 16.28% 17.81% 0.31% 13.29% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.51 23.73 51.12 46.99 40.92 23.16 28.15 -7.60%
EPS 4.12 5.52 5.56 5.76 5.20 0.08 3.84 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.276 0.2471 0.4116 0.3539 0.292 0.2595 0.289 -0.76%
Adjusted Per Share Value based on latest NOSH - 144,930
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.36 4.47 4.82 4.03 3.30 1.85 2.02 8.84%
EPS 0.79 1.04 0.52 0.49 0.42 0.01 0.28 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0529 0.0466 0.0388 0.0303 0.0235 0.0207 0.0208 16.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.27 0.225 0.21 0.17 0.17 0.16 0.17 -
P/RPS 1.54 0.95 0.41 0.36 0.42 0.69 0.60 17.00%
P/EPS 6.55 4.08 3.78 2.95 3.27 200.00 4.43 6.73%
EY 15.26 24.53 26.48 33.88 30.59 0.50 22.59 -6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
P/NAPS 0.98 0.91 0.51 0.48 0.58 0.62 0.59 8.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 27/05/13 08/05/12 25/05/11 31/05/10 28/05/09 22/05/08 -
Price 0.315 0.26 0.23 0.19 0.17 0.15 0.19 -
P/RPS 1.80 1.10 0.45 0.40 0.42 0.65 0.67 17.89%
P/EPS 7.65 4.71 4.14 3.30 3.27 187.50 4.95 7.52%
EY 13.08 21.23 24.17 30.32 30.59 0.53 20.21 -6.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
P/NAPS 1.14 1.05 0.56 0.54 0.58 0.58 0.66 9.53%

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