[NCT] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -108.58%
YoY- -105.45%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 74,677 65,648 46,435 36,849 66,203 46,744 30,470 16.10%
PBT 10,060 8,535 5,014 709 9,106 7,394 5,652 10.08%
Tax -660 -914 -775 -605 -1,206 -1,980 -1,543 -13.19%
NP 9,400 7,621 4,239 104 7,900 5,414 4,109 14.78%
-
NP to SH 9,391 7,392 3,185 -348 6,381 3,620 2,718 22.94%
-
Tax Rate 6.56% 10.71% 15.46% 85.33% 13.24% 26.78% 27.30% -
Total Cost 65,277 58,027 42,196 36,745 58,303 41,330 26,361 16.30%
-
Net Worth 63,719 49,474 38,030 30,485 33,327 26,109 13,281 29.85%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 1,444 - 24 - - - -
Div Payout % - 19.54% - 0.00% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 63,719 49,474 38,030 30,485 33,327 26,109 13,281 29.85%
NOSH 159,696 144,408 135,531 124,431 124,124 116,715 49,797 21.42%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.59% 11.61% 9.13% 0.28% 11.93% 11.58% 13.49% -
ROE 14.74% 14.94% 8.37% -1.14% 19.15% 13.86% 20.47% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 46.76 45.46 34.26 29.61 53.34 40.05 61.19 -4.38%
EPS 5.88 5.12 2.35 -0.28 5.14 3.10 5.46 1.24%
DPS 0.00 1.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.399 0.3426 0.2806 0.245 0.2685 0.2237 0.2667 6.94%
Adjusted Per Share Value based on latest NOSH - 124,431
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.41 3.88 2.75 2.18 3.91 2.76 1.80 16.09%
EPS 0.56 0.44 0.19 -0.02 0.38 0.21 0.16 23.20%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0292 0.0225 0.018 0.0197 0.0154 0.0079 29.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.20 0.19 0.17 0.17 0.23 0.23 0.25 -
P/RPS 0.43 0.42 0.50 0.57 0.43 0.57 0.41 0.79%
P/EPS 3.40 3.71 7.23 -60.79 4.47 7.42 4.58 -4.84%
EY 29.40 26.94 13.82 -1.65 22.35 13.49 21.83 5.08%
DY 0.00 5.26 0.00 0.12 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.61 0.69 0.86 1.03 0.94 -9.98%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 25/02/10 27/02/09 27/02/08 14/02/07 28/02/06 -
Price 0.26 0.17 0.19 0.16 0.21 0.27 0.26 -
P/RPS 0.56 0.37 0.55 0.54 0.39 0.67 0.42 4.90%
P/EPS 4.42 3.32 8.09 -57.21 4.08 8.71 4.76 -1.22%
EY 22.62 30.11 12.37 -1.75 24.48 11.49 20.99 1.25%
DY 0.00 5.88 0.00 0.12 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.68 0.65 0.78 1.21 0.97 -6.45%

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