[NCT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 71.11%
YoY- 396.84%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 35,403 17,026 68,647 49,191 31,379 13,953 46,534 -16.70%
PBT 4,782 2,289 8,535 6,952 4,258 2,259 5,013 -3.10%
Tax -528 -200 -840 -700 -639 -229 -775 -22.62%
NP 4,254 2,089 7,695 6,252 3,619 2,030 4,238 0.25%
-
NP to SH 4,251 2,087 7,392 5,982 3,496 1,773 3,186 21.26%
-
Tax Rate 11.04% 8.74% 9.84% 10.07% 15.01% 10.14% 15.46% -
Total Cost 31,149 14,937 60,952 42,939 27,760 11,923 42,296 -18.49%
-
Net Worth 55,000 51,290 48,912 47,614 44,745 39,824 37,549 29.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,427 - - - - -
Div Payout % - - 19.31% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 55,000 51,290 48,912 47,614 44,745 39,824 37,549 29.06%
NOSH 146,082 144,930 142,768 142,090 140,401 136,384 133,819 6.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.02% 12.27% 11.21% 12.71% 11.53% 14.55% 9.11% -
ROE 7.73% 4.07% 15.11% 12.56% 7.81% 4.45% 8.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.23 11.75 48.08 34.62 22.35 10.23 34.77 -21.45%
EPS 2.91 1.44 5.18 4.21 2.49 1.30 2.38 14.38%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3765 0.3539 0.3426 0.3351 0.3187 0.292 0.2806 21.71%
Adjusted Per Share Value based on latest NOSH - 145,380
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.09 1.01 4.06 2.91 1.85 0.82 2.75 -16.76%
EPS 0.25 0.12 0.44 0.35 0.21 0.10 0.19 20.13%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.0303 0.0289 0.0281 0.0265 0.0235 0.0222 29.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.17 0.19 0.19 0.19 0.17 0.17 -
P/RPS 0.91 1.45 0.40 0.55 0.85 1.66 0.49 51.25%
P/EPS 7.56 11.81 3.67 4.51 7.63 13.08 7.14 3.89%
EY 13.23 8.47 27.25 22.16 13.11 7.65 14.00 -3.71%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.55 0.57 0.60 0.58 0.61 -3.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 25/05/11 25/02/11 22/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.20 0.19 0.17 0.18 0.17 0.17 0.19 -
P/RPS 0.83 1.62 0.35 0.52 0.76 1.66 0.55 31.66%
P/EPS 6.87 13.19 3.28 4.28 6.83 13.08 7.98 -9.52%
EY 14.55 7.58 30.46 23.39 14.65 7.65 12.53 10.50%
DY 0.00 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.50 0.54 0.53 0.58 0.68 -15.34%

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