[NCT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.05%
YoY- -16.61%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 80,109 80,206 75,648 87,691 85,809 83,762 81,464 -1.11%
PBT 19,045 30,070 17,956 8,758 8,541 9,672 9,760 56.09%
Tax -3,646 -5,260 -336 -912 -694 -738 -900 153.91%
NP 15,398 24,810 17,620 7,846 7,846 8,934 8,860 44.50%
-
NP to SH 15,376 24,780 17,596 7,831 7,834 8,926 8,860 44.36%
-
Tax Rate 19.14% 17.49% 1.87% 10.41% 8.13% 7.63% 9.22% -
Total Cost 64,710 55,396 58,028 79,845 77,962 74,828 72,604 -7.38%
-
Net Worth 83,452 86,409 78,767 54,012 42,968 66,259 65,589 17.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,327 - - - -
Div Payout % - - - 29.72% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 83,452 86,409 78,767 54,012 42,968 66,259 65,589 17.40%
NOSH 324,845 320,155 318,768 232,713 204,027 159,392 159,352 60.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.22% 30.93% 23.29% 8.95% 9.14% 10.67% 10.88% -
ROE 18.42% 28.68% 22.34% 14.50% 18.23% 13.47% 13.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.66 25.05 23.73 37.68 42.06 52.55 51.12 -38.46%
EPS 4.73 7.74 5.52 2.45 3.84 5.60 5.56 -10.20%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2699 0.2471 0.2321 0.2106 0.4157 0.4116 -26.94%
Adjusted Per Share Value based on latest NOSH - 319,523
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.74 4.74 4.47 5.18 5.07 4.95 4.82 -1.10%
EPS 0.91 1.46 1.04 0.46 0.46 0.53 0.52 45.17%
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0493 0.0511 0.0466 0.0319 0.0254 0.0392 0.0388 17.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.27 0.275 0.225 0.22 0.23 0.24 0.21 -
P/RPS 1.09 1.10 0.95 0.58 0.55 0.46 0.41 91.79%
P/EPS 5.70 3.55 4.08 6.54 5.99 4.29 3.78 31.46%
EY 17.53 28.15 24.53 15.30 16.70 23.33 26.48 -24.02%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 0.91 0.95 1.09 0.58 0.51 61.76%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 -
Price 0.26 0.285 0.26 0.22 0.23 0.24 0.23 -
P/RPS 1.05 1.14 1.10 0.58 0.55 0.46 0.45 75.83%
P/EPS 5.49 3.68 4.71 6.54 5.99 4.29 4.14 20.68%
EY 18.21 27.16 21.23 15.30 16.70 23.33 24.17 -17.18%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.05 0.95 1.09 0.58 0.56 48.11%

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