[NCT] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 57.02%
YoY- -30.11%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 35,403 31,379 18,276 18,256 27,766 18,668 13,866 16.90%
PBT 4,782 4,258 940 2,494 3,798 3,624 2,764 9.56%
Tax -528 -639 -291 -437 -527 -1,036 -1,353 -14.50%
NP 4,254 3,619 649 2,057 3,271 2,588 1,411 20.18%
-
NP to SH 4,251 3,496 203 1,834 2,624 1,551 1,411 20.16%
-
Tax Rate 11.04% 15.01% 30.96% 17.52% 13.88% 28.59% 48.95% -
Total Cost 31,149 27,760 17,627 16,199 24,495 16,080 12,455 16.49%
-
Net Worth 55,000 44,745 35,213 35,207 31,129 15,069 9,176 34.75%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 2,495 - - - -
Div Payout % - - - 136.05% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 55,000 44,745 35,213 35,207 31,129 15,069 9,176 34.75%
NOSH 146,082 140,401 135,333 124,761 123,773 50,032 50,035 19.54%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.02% 11.53% 3.55% 11.27% 11.78% 13.86% 10.18% -
ROE 7.73% 7.81% 0.58% 5.21% 8.43% 10.29% 15.38% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.23 22.35 13.50 14.63 22.43 37.31 27.71 -2.21%
EPS 2.91 2.49 0.15 1.47 2.12 3.10 2.82 0.52%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.3765 0.3187 0.2602 0.2822 0.2515 0.3012 0.1834 12.72%
Adjusted Per Share Value based on latest NOSH - 123,333
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.09 1.85 1.08 1.08 1.64 1.10 0.82 16.86%
EPS 0.25 0.21 0.01 0.11 0.16 0.09 0.08 20.90%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.0325 0.0265 0.0208 0.0208 0.0184 0.0089 0.0054 34.85%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.22 0.19 0.17 0.17 0.25 0.23 0.26 -
P/RPS 0.91 0.85 1.26 1.16 1.11 0.62 0.94 -0.53%
P/EPS 7.56 7.63 113.33 11.56 11.79 7.42 9.22 -3.25%
EY 13.23 13.11 0.88 8.65 8.48 13.48 10.85 3.35%
DY 0.00 0.00 0.00 11.76 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.65 0.60 0.99 0.76 1.42 -13.85%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 26/08/10 26/08/09 28/08/08 28/08/07 29/08/06 05/08/05 -
Price 0.20 0.17 0.16 0.20 0.23 0.22 0.26 -
P/RPS 0.83 0.76 1.18 1.37 1.03 0.59 0.94 -2.05%
P/EPS 6.87 6.83 106.67 13.61 10.85 7.10 9.22 -4.78%
EY 14.55 14.65 0.94 7.35 9.22 14.09 10.85 5.00%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.61 0.71 0.91 0.73 1.42 -15.14%

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