[NCT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 493.1%
YoY- -35.16%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,357 54,745 49,191 31,468 27,975 47,867 31,537 12.61%
PBT 6,406 7,814 6,952 2,521 2,557 6,425 5,790 1.69%
Tax -521 -704 -700 -546 -373 -908 -1,699 -17.86%
NP 5,885 7,110 6,252 1,975 2,184 5,517 4,091 6.24%
-
NP to SH 5,876 7,105 5,982 1,204 1,857 4,236 2,372 16.30%
-
Tax Rate 8.13% 9.01% 10.07% 21.66% 14.59% 14.13% 29.34% -
Total Cost 58,472 47,635 42,939 29,493 25,791 42,350 27,446 13.42%
-
Net Worth 42,968 57,984 47,614 35,691 32,949 30,816 16,885 16.82%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 25 - - -
Div Payout % - - - - 1.35% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 42,968 57,984 47,614 35,691 32,949 30,816 16,885 16.82%
NOSH 204,027 150,529 142,090 133,777 125,472 123,859 100,508 12.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.14% 12.99% 12.71% 6.28% 7.81% 11.53% 12.97% -
ROE 13.68% 12.25% 12.56% 3.37% 5.64% 13.75% 14.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.54 36.37 34.62 23.52 22.30 38.65 31.38 0.08%
EPS 2.88 4.72 4.21 0.90 1.48 3.42 2.36 3.37%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.2106 0.3852 0.3351 0.2668 0.2626 0.2488 0.168 3.83%
Adjusted Per Share Value based on latest NOSH - 135,270
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.47 2.96 2.66 1.70 1.51 2.58 1.70 12.61%
EPS 0.32 0.38 0.32 0.06 0.10 0.23 0.13 16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0313 0.0257 0.0193 0.0178 0.0166 0.0091 16.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.39 0.19 0.16 0.20 0.23 0.22 -
P/RPS 0.73 1.07 0.55 0.68 0.90 0.60 0.70 0.70%
P/EPS 7.99 8.26 4.51 17.78 13.51 6.73 9.32 -2.53%
EY 12.52 12.10 22.16 5.63 7.40 14.87 10.73 2.60%
DY 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
P/NAPS 1.09 1.01 0.57 0.60 0.76 0.92 1.31 -3.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 22/11/10 24/11/09 25/11/08 29/11/07 28/11/06 -
Price 0.23 0.20 0.18 0.14 0.17 0.22 0.22 -
P/RPS 0.73 0.55 0.52 0.60 0.76 0.57 0.70 0.70%
P/EPS 7.99 4.24 4.28 15.56 11.49 6.43 9.32 -2.53%
EY 12.52 23.60 23.39 6.43 8.71 15.55 10.73 2.60%
DY 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 1.09 0.52 0.54 0.52 0.65 0.88 1.31 -3.01%

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