[NCT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -327.87%
YoY- -123.47%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 78,017 68,721 52,573 36,101 60,760 51,007 34,512 14.54%
PBT 10,211 8,565 7,037 -463 8,610 7,205 6,466 7.90%
Tax -685 -885 -906 -554 -1,107 -1,604 -1,826 -15.06%
NP 9,526 7,680 6,131 -1,017 7,503 5,601 4,640 12.72%
-
NP to SH 9,519 7,706 4,931 -1,489 6,344 3,982 2,954 21.51%
-
Tax Rate 6.71% 10.33% 12.87% - 12.86% 22.26% 28.24% -
Total Cost 68,491 61,041 46,442 37,118 53,257 45,406 29,872 14.81%
-
Net Worth 0 51,290 39,824 35,032 35,161 29,424 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 1,444 - - 24 - - -
Div Payout % - 18.74% - - 0.38% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 0 51,290 39,824 35,032 35,161 29,424 0 -
NOSH 159,352 144,930 136,384 135,000 121,666 122,959 50,178 21.21%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.21% 11.18% 11.66% -2.82% 12.35% 10.98% 13.44% -
ROE 0.00% 15.02% 12.38% -4.25% 18.04% 13.53% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 48.96 47.42 38.55 26.74 49.94 41.48 68.78 -5.50%
EPS 5.97 5.32 3.62 -1.10 5.21 3.24 5.89 0.22%
DPS 0.00 1.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.00 0.3539 0.292 0.2595 0.289 0.2393 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.61 4.06 3.11 2.13 3.59 3.02 2.04 14.54%
EPS 0.56 0.46 0.29 -0.09 0.38 0.24 0.17 21.95%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0303 0.0235 0.0207 0.0208 0.0174 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.21 0.17 0.17 0.16 0.17 0.26 0.23 -
P/RPS 0.43 0.36 0.44 0.60 0.34 0.63 0.33 4.50%
P/EPS 3.52 3.20 4.70 -14.51 3.26 8.03 3.91 -1.73%
EY 28.45 31.28 21.27 -6.89 30.67 12.46 25.60 1.77%
DY 0.00 5.88 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 0.00 0.48 0.58 0.62 0.59 1.09 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 08/05/12 25/05/11 31/05/10 28/05/09 22/05/08 24/05/07 18/05/06 -
Price 0.23 0.19 0.17 0.15 0.19 0.25 0.22 -
P/RPS 0.47 0.40 0.44 0.56 0.38 0.60 0.32 6.61%
P/EPS 3.85 3.57 4.70 -13.60 3.64 7.72 3.74 0.48%
EY 25.97 27.98 21.27 -7.35 27.44 12.95 26.76 -0.49%
DY 0.00 5.26 0.00 0.00 0.11 0.00 0.00 -
P/NAPS 0.00 0.54 0.58 0.58 0.66 1.04 0.00 -

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