[NCT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 34.13%
YoY- 38.88%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 46,736 42,049 37,336 38,972 30,239 30,008 27,732 41.48%
PBT 7,366 7,720 7,248 8,372 5,474 5,937 5,528 21.02%
Tax -1,961 -2,265 -2,072 -2,496 -1,598 -1,533 -2,706 -19.27%
NP 5,405 5,454 5,176 5,876 3,876 4,404 2,822 54.04%
-
NP to SH 3,616 3,162 3,102 3,372 2,514 2,950 2,822 17.91%
-
Tax Rate 26.62% 29.34% 28.59% 29.81% 29.19% 25.82% 48.95% -
Total Cost 41,331 36,594 32,160 33,096 26,363 25,604 24,910 40.02%
-
Net Worth 23,559 16,885 15,069 14,361 13,335 0 9,176 87.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 23,559 16,885 15,069 14,361 13,335 0 9,176 87.17%
NOSH 105,317 100,508 50,032 50,178 50,000 49,954 50,035 64.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.56% 12.97% 13.86% 15.08% 12.82% 14.68% 10.18% -
ROE 15.35% 18.73% 20.58% 23.48% 18.85% 0.00% 30.75% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.38 41.84 74.62 77.67 60.48 60.07 55.42 -13.73%
EPS 3.41 3.15 6.20 6.72 2.51 2.95 5.64 -28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2237 0.168 0.3012 0.2862 0.2667 0.00 0.1834 14.11%
Adjusted Per Share Value based on latest NOSH - 50,178
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.52 2.27 2.02 2.10 1.63 1.62 1.50 41.18%
EPS 0.20 0.17 0.17 0.18 0.14 0.16 0.15 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0091 0.0081 0.0078 0.0072 0.00 0.005 85.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.23 0.22 0.23 0.23 0.25 0.26 0.26 -
P/RPS 0.52 0.53 0.31 0.30 0.41 0.43 0.47 6.95%
P/EPS 6.70 6.99 3.71 3.42 4.97 4.40 4.61 28.21%
EY 14.93 14.30 26.96 29.22 20.11 22.72 21.69 -21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.31 0.76 0.80 0.94 0.00 1.42 -19.22%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 28/11/06 29/08/06 18/05/06 28/02/06 28/11/05 05/08/05 -
Price 0.27 0.22 0.22 0.22 0.26 0.25 0.26 -
P/RPS 0.61 0.53 0.29 0.28 0.43 0.42 0.47 18.92%
P/EPS 7.86 6.99 3.55 3.27 5.17 4.23 4.61 42.58%
EY 12.72 14.30 28.18 30.55 19.34 23.63 21.69 -29.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.31 0.73 0.77 0.97 0.00 1.42 -10.09%

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