[NCT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -5.65%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 108,884 56,804 75,648 81,464 68,104 55,812 31,260 23.10%
PBT 25,152 13,708 17,956 9,760 9,156 9,036 944 72.77%
Tax -2,592 -372 -336 -900 -800 -916 -392 36.98%
NP 22,560 13,336 17,620 8,860 8,356 8,120 552 85.54%
-
NP to SH 20,116 13,364 17,596 8,860 8,348 7,092 108 138.88%
-
Tax Rate 10.31% 2.71% 1.87% 9.22% 8.74% 10.14% 41.53% -
Total Cost 86,324 43,468 58,028 72,604 59,748 47,692 30,708 18.78%
-
Net Worth 102,605 89,525 78,767 65,589 51,290 39,824 35,032 19.60%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 102,605 89,525 78,767 65,589 51,290 39,824 35,032 19.60%
NOSH 384,528 324,368 318,768 159,352 144,930 136,384 135,000 19.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.72% 23.48% 23.29% 10.88% 12.27% 14.55% 1.77% -
ROE 19.61% 14.93% 22.34% 13.51% 16.28% 17.81% 0.31% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.38 17.51 23.73 51.12 46.99 40.92 23.16 4.04%
EPS 5.44 4.12 5.52 5.56 5.76 5.20 0.08 101.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.276 0.2471 0.4116 0.3539 0.292 0.2595 1.08%
Adjusted Per Share Value based on latest NOSH - 159,352
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.88 3.07 4.08 4.40 3.68 3.01 1.69 23.08%
EPS 1.09 0.72 0.95 0.48 0.45 0.38 0.01 118.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0483 0.0425 0.0354 0.0277 0.0215 0.0189 19.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.26 0.27 0.225 0.21 0.17 0.17 0.16 -
P/RPS 0.88 1.54 0.95 0.41 0.36 0.42 0.69 4.13%
P/EPS 4.79 6.55 4.08 3.78 2.95 3.27 200.00 -46.29%
EY 20.88 15.26 24.53 26.48 33.88 30.59 0.50 86.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 0.91 0.51 0.48 0.58 0.62 7.17%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 22/05/14 27/05/13 08/05/12 25/05/11 31/05/10 28/05/09 -
Price 0.32 0.315 0.26 0.23 0.19 0.17 0.15 -
P/RPS 1.09 1.80 1.10 0.45 0.40 0.42 0.65 8.99%
P/EPS 5.89 7.65 4.71 4.14 3.30 3.27 187.50 -43.81%
EY 16.96 13.08 21.23 24.17 30.32 30.59 0.53 78.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.05 0.56 0.54 0.58 0.58 12.24%

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