[NCT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 124.7%
YoY- 98.6%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 89,603 80,109 80,206 75,648 87,691 85,809 83,762 4.58%
PBT 14,089 19,045 30,070 17,956 8,758 8,541 9,672 28.41%
Tax -1,123 -3,646 -5,260 -336 -912 -694 -738 32.19%
NP 12,966 15,398 24,810 17,620 7,846 7,846 8,934 28.09%
-
NP to SH 12,968 15,376 24,780 17,596 7,831 7,834 8,926 28.18%
-
Tax Rate 7.97% 19.14% 17.49% 1.87% 10.41% 8.13% 7.63% -
Total Cost 76,637 64,710 55,396 58,028 79,845 77,962 74,828 1.60%
-
Net Worth 86,525 83,452 86,409 78,767 54,012 42,968 66,259 19.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,254 - - - 2,327 - - -
Div Payout % 25.09% - - - 29.72% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 86,525 83,452 86,409 78,767 54,012 42,968 66,259 19.41%
NOSH 325,405 324,845 320,155 318,768 232,713 204,027 159,392 60.72%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.47% 19.22% 30.93% 23.29% 8.95% 9.14% 10.67% -
ROE 14.99% 18.42% 28.68% 22.34% 14.50% 18.23% 13.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.54 24.66 25.05 23.73 37.68 42.06 52.55 -34.92%
EPS 4.02 4.73 7.74 5.52 2.45 3.84 5.60 -19.77%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2659 0.2569 0.2699 0.2471 0.2321 0.2106 0.4157 -25.70%
Adjusted Per Share Value based on latest NOSH - 318,768
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.84 4.32 4.33 4.08 4.73 4.63 4.52 4.65%
EPS 0.70 0.83 1.34 0.95 0.42 0.42 0.48 28.51%
DPS 0.18 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0467 0.045 0.0466 0.0425 0.0292 0.0232 0.0358 19.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.27 0.27 0.275 0.225 0.22 0.23 0.24 -
P/RPS 0.98 1.09 1.10 0.95 0.58 0.55 0.46 65.34%
P/EPS 6.78 5.70 3.55 4.08 6.54 5.99 4.29 35.56%
EY 14.76 17.53 28.15 24.53 15.30 16.70 23.33 -26.24%
DY 3.70 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.02 1.05 1.02 0.91 0.95 1.09 0.58 45.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 -
Price 0.29 0.26 0.285 0.26 0.22 0.23 0.24 -
P/RPS 1.05 1.05 1.14 1.10 0.58 0.55 0.46 73.10%
P/EPS 7.28 5.49 3.68 4.71 6.54 5.99 4.29 42.13%
EY 13.74 18.21 27.16 21.23 15.30 16.70 23.33 -29.67%
DY 3.45 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.09 1.01 1.06 1.05 0.95 1.09 0.58 52.11%

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