[NCT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 31.66%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 80,379 50,075 60,082 64,357 54,745 49,191 31,468 16.90%
PBT 13,130 6,081 14,284 6,406 7,814 6,952 2,521 31.64%
Tax -1,871 -412 -2,735 -521 -704 -700 -546 22.77%
NP 11,259 5,669 11,549 5,885 7,110 6,252 1,975 33.63%
-
NP to SH 8,818 5,382 11,532 5,876 7,105 5,982 1,204 39.33%
-
Tax Rate 14.25% 6.78% 19.15% 8.13% 9.01% 10.07% 21.66% -
Total Cost 69,120 44,406 48,533 58,472 47,635 42,939 29,493 15.24%
-
Net Worth 114,498 91,527 83,452 42,968 57,984 47,614 35,691 21.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 114,498 91,527 83,452 42,968 57,984 47,614 35,691 21.43%
NOSH 483,115 334,285 324,845 204,027 150,529 142,090 133,777 23.85%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.01% 11.32% 19.22% 9.14% 12.99% 12.71% 6.28% -
ROE 7.70% 5.88% 13.82% 13.68% 12.25% 12.56% 3.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.64 14.98 18.50 31.54 36.37 34.62 23.52 -5.60%
EPS 1.83 1.61 3.55 2.88 4.72 4.21 0.90 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.2738 0.2569 0.2106 0.3852 0.3351 0.2668 -1.95%
Adjusted Per Share Value based on latest NOSH - 294,375
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.75 2.96 3.55 3.80 3.24 2.91 1.86 16.90%
EPS 0.52 0.32 0.68 0.35 0.42 0.35 0.07 39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0541 0.0493 0.0254 0.0343 0.0281 0.0211 21.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.27 0.31 0.27 0.23 0.39 0.19 0.16 -
P/RPS 1.62 2.07 1.46 0.73 1.07 0.55 0.68 15.55%
P/EPS 14.79 19.25 7.61 7.99 8.26 4.51 17.78 -3.02%
EY 6.76 5.19 13.15 12.52 12.10 22.16 5.63 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 1.05 1.09 1.01 0.57 0.60 11.28%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 26/11/14 25/11/13 21/11/12 22/11/11 22/11/10 24/11/09 -
Price 0.27 0.295 0.26 0.23 0.20 0.18 0.14 -
P/RPS 1.62 1.97 1.41 0.73 0.55 0.52 0.60 17.99%
P/EPS 14.79 18.32 7.32 7.99 4.24 4.28 15.56 -0.84%
EY 6.76 5.46 13.65 12.52 23.60 23.39 6.43 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 1.01 1.09 0.52 0.54 0.52 13.97%

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