[NCT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.14%
YoY- 76.71%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 37,300 36,512 34,252 64,910 63,822 55,532 56,024 -23.69%
PBT 3,409 4,988 5,632 9,060 8,566 7,596 7,616 -41.39%
Tax -497 -874 -596 -1,153 -1,210 -1,054 -992 -36.83%
NP 2,912 4,114 5,036 7,907 7,356 6,542 6,624 -42.09%
-
NP to SH 2,476 3,668 4,672 6,390 5,648 5,248 4,820 -35.78%
-
Tax Rate 14.58% 17.52% 10.58% 12.73% 14.13% 13.88% 13.03% -
Total Cost 34,388 32,398 29,216 57,003 56,466 48,990 49,400 -21.40%
-
Net Worth 32,949 35,207 35,161 33,314 30,816 31,129 29,424 7.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 33 4,990 97 - - - - -
Div Payout % 1.35% 136.05% 2.08% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 32,949 35,207 35,161 33,314 30,816 31,129 29,424 7.81%
NOSH 125,472 124,761 121,666 124,077 123,859 123,773 122,959 1.35%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.81% 11.27% 14.70% 12.18% 11.53% 11.78% 11.82% -
ROE 7.51% 10.42% 13.29% 19.18% 18.33% 16.86% 16.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.73 29.27 28.15 52.31 51.53 44.87 45.56 -24.70%
EPS 1.97 2.94 3.84 5.15 4.56 4.24 3.92 -36.71%
DPS 0.03 4.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2822 0.289 0.2685 0.2488 0.2515 0.2393 6.37%
Adjusted Per Share Value based on latest NOSH - 124,124
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.21 2.16 2.02 3.84 3.77 3.28 3.31 -23.55%
EPS 0.15 0.22 0.28 0.38 0.33 0.31 0.28 -33.96%
DPS 0.00 0.30 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0208 0.0208 0.0197 0.0182 0.0184 0.0174 7.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.17 0.17 0.23 0.23 0.25 0.26 -
P/RPS 0.67 0.58 0.60 0.44 0.45 0.56 0.57 11.34%
P/EPS 10.14 5.78 4.43 4.47 5.04 5.90 6.63 32.64%
EY 9.87 17.29 22.59 22.39 19.83 16.96 15.08 -24.55%
DY 0.13 23.53 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.59 0.86 0.92 0.99 1.09 -21.31%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 22/05/08 27/02/08 29/11/07 28/08/07 24/05/07 -
Price 0.17 0.20 0.19 0.21 0.22 0.23 0.25 -
P/RPS 0.57 0.68 0.67 0.40 0.43 0.51 0.55 2.40%
P/EPS 8.61 6.80 4.95 4.08 4.82 5.42 6.38 22.05%
EY 11.61 14.70 20.21 24.52 20.73 18.43 15.68 -18.11%
DY 0.16 20.00 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.66 0.78 0.88 0.91 1.04 -26.83%

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