[NCT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 555.56%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 22,569 18,378 14,426 10,205 9,693 14,238 8,890 16.78%
PBT 2,396 2,493 1,998 705 1,086 1,887 1,586 7.11%
Tax -144 -328 -339 -193 -288 -278 -426 -16.52%
NP 2,252 2,165 1,659 512 798 1,609 1,160 11.67%
-
NP to SH 2,248 2,164 1,723 177 666 1,416 729 20.62%
-
Tax Rate 6.01% 13.16% 16.97% 27.38% 26.52% 14.73% 26.86% -
Total Cost 20,317 16,213 12,767 9,693 8,895 12,629 7,730 17.45%
-
Net Worth 66,276 55,424 46,144 35,427 34,804 31,238 15,143 27.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 66,276 55,424 46,144 35,427 34,804 31,238 15,143 27.86%
NOSH 159,432 147,210 144,789 136,153 123,333 124,210 50,275 21.18%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.98% 11.78% 11.50% 5.02% 8.23% 11.30% 13.05% -
ROE 3.39% 3.90% 3.73% 0.50% 1.91% 4.53% 4.81% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.16 12.48 9.96 7.50 7.86 11.46 17.68 -3.62%
EPS 1.41 1.47 1.19 0.13 0.54 1.14 1.45 -0.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4157 0.3765 0.3187 0.2602 0.2822 0.2515 0.3012 5.51%
Adjusted Per Share Value based on latest NOSH - 136,153
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.22 0.99 0.78 0.55 0.52 0.77 0.48 16.80%
EPS 0.12 0.12 0.09 0.01 0.04 0.08 0.04 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0299 0.0249 0.0191 0.0188 0.0169 0.0082 27.81%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.24 0.22 0.19 0.17 0.17 0.25 0.23 -
P/RPS 1.70 1.76 1.91 2.27 2.16 2.18 1.30 4.56%
P/EPS 17.02 14.97 15.97 130.77 31.48 21.93 15.86 1.18%
EY 5.88 6.68 6.26 0.76 3.18 4.56 6.30 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.60 0.65 0.60 0.99 0.76 -4.40%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 22/08/11 26/08/10 26/08/09 28/08/08 28/08/07 29/08/06 -
Price 0.24 0.20 0.17 0.16 0.20 0.23 0.22 -
P/RPS 1.70 1.60 1.71 2.13 2.54 2.01 1.24 5.39%
P/EPS 17.02 13.61 14.29 123.08 37.04 20.18 15.17 1.93%
EY 5.88 7.35 7.00 0.81 2.70 4.96 6.59 -1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.53 0.61 0.71 0.91 0.73 -3.75%

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