[NCT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.31%
YoY- 94.28%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 9,693 8,563 18,641 19,318 14,238 14,006 15,199 -25.92%
PBT 1,086 1,408 2,742 2,573 1,887 1,904 1,576 -22.00%
Tax -288 -149 -264 -416 -278 -248 -261 6.78%
NP 798 1,259 2,478 2,157 1,609 1,656 1,315 -28.34%
-
NP to SH 666 1,168 2,197 1,562 1,416 1,205 1,244 -34.09%
-
Tax Rate 26.52% 10.58% 9.63% 16.17% 14.73% 13.03% 16.56% -
Total Cost 8,895 7,304 16,163 17,161 12,629 12,350 13,884 -25.70%
-
Net Worth 34,804 35,161 33,327 30,843 31,238 29,424 26,109 21.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 24 - - - - - -
Div Payout % - 2.08% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 34,804 35,161 33,327 30,843 31,238 29,424 26,109 21.14%
NOSH 123,333 121,666 124,124 123,968 124,210 122,959 116,715 3.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.23% 14.70% 13.29% 11.17% 11.30% 11.82% 8.65% -
ROE 1.91% 3.32% 6.59% 5.06% 4.53% 4.10% 4.76% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.86 7.04 15.02 15.58 11.46 11.39 13.02 -28.59%
EPS 0.54 0.96 1.77 1.26 1.14 0.98 1.17 -40.30%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2822 0.289 0.2685 0.2488 0.2515 0.2393 0.2237 16.76%
Adjusted Per Share Value based on latest NOSH - 123,968
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.52 0.46 1.01 1.04 0.77 0.76 0.82 -26.20%
EPS 0.04 0.06 0.12 0.08 0.08 0.07 0.07 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.019 0.018 0.0166 0.0169 0.0159 0.0141 21.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.17 0.23 0.23 0.25 0.26 0.23 -
P/RPS 2.16 2.42 1.53 1.48 2.18 2.28 1.77 14.21%
P/EPS 31.48 17.71 12.99 18.25 21.93 26.53 21.58 28.65%
EY 3.18 5.65 7.70 5.48 4.56 3.77 4.63 -22.17%
DY 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.86 0.92 0.99 1.09 1.03 -30.27%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 27/02/08 29/11/07 28/08/07 24/05/07 14/02/07 -
Price 0.20 0.19 0.21 0.22 0.23 0.25 0.27 -
P/RPS 2.54 2.70 1.40 1.41 2.01 2.19 2.07 14.62%
P/EPS 37.04 19.79 11.86 17.46 20.18 25.51 25.33 28.86%
EY 2.70 5.05 8.43 5.73 4.96 3.92 3.95 -22.42%
DY 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.78 0.88 0.91 1.04 1.21 -29.93%

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