[NCT] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.25%
YoY- 62.17%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 56,794 36,613 56,215 56,355 35,198 16,838 27.51%
PBT 8,330 -844 7,809 7,506 6,553 3,258 20.64%
Tax -1,052 -459 -1,117 -1,456 -1,902 -712 8.11%
NP 7,278 -1,303 6,692 6,050 4,651 2,546 23.36%
-
NP to SH 6,477 -1,978 5,594 4,669 2,879 1,870 28.18%
-
Tax Rate 12.63% - 14.30% 19.40% 29.02% 21.85% -
Total Cost 49,516 37,916 49,523 50,305 30,547 14,292 28.19%
-
Net Worth 46,144 35,427 34,804 31,238 0 9,158 38.16%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 24 - - - -
Div Payout % - - 0.43% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 46,144 35,427 34,804 31,238 0 9,158 38.16%
NOSH 144,789 136,153 123,333 124,210 50,275 49,937 23.71%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.81% -3.56% 11.90% 10.74% 13.21% 15.12% -
ROE 14.04% -5.58% 16.07% 14.95% 0.00% 20.42% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 39.23 26.89 45.58 45.37 70.01 33.72 3.07%
EPS 4.47 -1.45 4.54 3.76 5.73 3.74 3.62%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.3187 0.2602 0.2822 0.2515 0.00 0.1834 11.67%
Adjusted Per Share Value based on latest NOSH - 124,210
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.07 1.98 3.03 3.04 1.90 0.91 27.51%
EPS 0.35 -0.11 0.30 0.25 0.16 0.10 28.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0191 0.0188 0.0169 0.00 0.0049 38.39%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.19 0.17 0.17 0.25 0.23 0.26 -
P/RPS 0.48 0.63 0.37 0.55 0.33 0.77 -9.01%
P/EPS 4.25 -11.70 3.75 6.65 4.02 6.94 -9.33%
EY 23.54 -8.55 26.68 15.04 24.90 14.40 10.32%
DY 0.00 0.00 0.12 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.60 0.99 0.00 1.42 -15.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/10 26/08/09 28/08/08 28/08/07 29/08/06 05/08/05 -
Price 0.17 0.16 0.20 0.23 0.22 0.26 -
P/RPS 0.43 0.59 0.44 0.51 0.31 0.77 -10.99%
P/EPS 3.80 -11.01 4.41 6.12 3.84 6.94 -11.34%
EY 26.31 -9.08 22.68 16.34 26.03 14.40 12.80%
DY 0.00 0.00 0.10 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.71 0.91 0.00 1.42 -17.88%

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