[NCT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.41%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 87,691 64,357 41,881 20,366 74,676 54,745 35,403 82.56%
PBT 8,758 6,406 4,836 2,440 10,060 7,814 4,782 49.41%
Tax -912 -521 -369 -225 -659 -704 -528 43.72%
NP 7,846 5,885 4,467 2,215 9,401 7,110 4,254 50.11%
-
NP to SH 7,831 5,876 4,463 2,215 9,391 7,105 4,251 49.99%
-
Tax Rate 10.41% 8.13% 7.63% 9.22% 6.55% 9.01% 11.04% -
Total Cost 79,845 58,472 37,414 18,151 65,275 47,635 31,149 86.76%
-
Net Worth 54,012 42,968 66,259 65,589 60,961 57,984 55,000 -1.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,327 - - - - - - -
Div Payout % 29.72% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 54,012 42,968 66,259 65,589 60,961 57,984 55,000 -1.19%
NOSH 232,713 204,027 159,392 159,352 152,786 150,529 146,082 36.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.95% 9.14% 10.67% 10.88% 12.59% 12.99% 12.02% -
ROE 14.50% 13.68% 6.74% 3.38% 15.40% 12.25% 7.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.68 31.54 26.28 12.78 48.88 36.37 24.23 34.04%
EPS 2.45 2.88 2.80 1.39 6.15 4.72 2.91 -10.79%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2321 0.2106 0.4157 0.4116 0.399 0.3852 0.3765 -27.46%
Adjusted Per Share Value based on latest NOSH - 159,352
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.73 3.47 2.26 1.10 4.03 2.96 1.91 82.54%
EPS 0.42 0.32 0.24 0.12 0.51 0.38 0.23 49.12%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0232 0.0358 0.0354 0.0329 0.0313 0.0297 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.23 0.24 0.21 0.20 0.39 0.22 -
P/RPS 0.58 0.73 0.91 1.64 0.41 1.07 0.91 -25.83%
P/EPS 6.54 7.99 8.57 15.11 3.25 8.26 7.56 -9.17%
EY 15.30 12.52 11.67 6.62 30.73 12.10 13.23 10.12%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.58 0.51 0.50 1.01 0.58 38.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 22/11/11 22/08/11 -
Price 0.22 0.23 0.24 0.23 0.26 0.20 0.20 -
P/RPS 0.58 0.73 0.91 1.80 0.53 0.55 0.83 -21.16%
P/EPS 6.54 7.99 8.57 16.55 4.23 4.24 6.87 -3.21%
EY 15.30 12.52 11.67 6.04 23.64 23.60 14.55 3.39%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.58 0.56 0.65 0.52 0.53 47.29%

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