[NCT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -32.5%
YoY- -56.16%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,552 31,260 36,850 37,300 36,512 34,252 64,910 -31.83%
PBT 1,880 944 710 3,409 4,988 5,632 9,060 -64.98%
Tax -582 -392 -606 -497 -874 -596 -1,153 -36.63%
NP 1,298 552 104 2,912 4,114 5,036 7,907 -70.05%
-
NP to SH 406 108 -349 2,476 3,668 4,672 6,390 -84.10%
-
Tax Rate 30.96% 41.53% 85.35% 14.58% 17.52% 10.58% 12.73% -
Total Cost 35,254 30,708 36,746 34,388 32,398 29,216 57,003 -27.43%
-
Net Worth 35,213 35,032 30,125 32,949 35,207 35,161 33,314 3.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,459 33 4,990 97 - -
Div Payout % - - 0.00% 1.35% 136.05% 2.08% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 35,213 35,032 30,125 32,949 35,207 35,161 33,314 3.76%
NOSH 135,333 135,000 122,962 125,472 124,761 121,666 124,077 5.96%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.55% 1.77% 0.28% 7.81% 11.27% 14.70% 12.18% -
ROE 1.15% 0.31% -1.16% 7.51% 10.42% 13.29% 19.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.01 23.16 29.97 29.73 29.27 28.15 52.31 -35.66%
EPS 0.30 0.08 -0.28 1.97 2.94 3.84 5.15 -84.99%
DPS 0.00 0.00 2.00 0.03 4.00 0.08 0.00 -
NAPS 0.2602 0.2595 0.245 0.2626 0.2822 0.289 0.2685 -2.07%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.97 1.69 1.99 2.01 1.97 1.85 3.50 -31.85%
EPS 0.02 0.01 -0.02 0.13 0.20 0.25 0.34 -84.90%
DPS 0.00 0.00 0.13 0.00 0.27 0.01 0.00 -
NAPS 0.019 0.0189 0.0163 0.0178 0.019 0.019 0.018 3.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.16 0.17 0.20 0.17 0.17 0.23 -
P/RPS 0.63 0.69 0.57 0.67 0.58 0.60 0.44 27.06%
P/EPS 56.67 200.00 -59.90 10.14 5.78 4.43 4.47 444.54%
EY 1.76 0.50 -1.67 9.87 17.29 22.59 22.39 -81.67%
DY 0.00 0.00 11.76 0.13 23.53 0.47 0.00 -
P/NAPS 0.65 0.62 0.69 0.76 0.60 0.59 0.86 -17.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 27/02/09 25/11/08 28/08/08 22/05/08 27/02/08 -
Price 0.16 0.15 0.16 0.17 0.20 0.19 0.21 -
P/RPS 0.59 0.65 0.53 0.57 0.68 0.67 0.40 29.60%
P/EPS 53.33 187.50 -56.37 8.61 6.80 4.95 4.08 455.76%
EY 1.88 0.53 -1.77 11.61 14.70 20.21 24.52 -81.98%
DY 0.00 0.00 12.50 0.16 20.00 0.42 0.00 -
P/NAPS 0.61 0.58 0.65 0.65 0.71 0.66 0.78 -15.12%

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