[NCT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.25%
YoY- 62.17%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 60,760 66,203 62,761 56,355 51,007 46,744 39,340 33.57%
PBT 8,610 9,106 7,940 7,506 7,205 7,394 6,968 15.13%
Tax -1,107 -1,206 -1,203 -1,456 -1,604 -1,980 -2,095 -34.61%
NP 7,503 7,900 6,737 6,050 5,601 5,414 4,873 33.30%
-
NP to SH 6,344 6,381 5,427 4,669 3,982 3,620 2,869 69.64%
-
Tax Rate 12.86% 13.24% 15.15% 19.40% 22.26% 26.78% 30.07% -
Total Cost 53,257 58,303 56,024 50,305 45,406 41,330 34,467 33.61%
-
Net Worth 35,161 33,327 30,843 31,238 29,424 26,109 17,097 61.64%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 24 - - - - - - -
Div Payout % 0.38% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 35,161 33,327 30,843 31,238 29,424 26,109 17,097 61.64%
NOSH 121,666 124,124 123,968 124,210 122,959 116,715 101,772 12.62%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.35% 11.93% 10.73% 10.74% 10.98% 11.58% 12.39% -
ROE 18.04% 19.15% 17.60% 14.95% 13.53% 13.86% 16.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 49.94 53.34 50.63 45.37 41.48 40.05 38.65 18.61%
EPS 5.21 5.14 4.38 3.76 3.24 3.10 2.82 50.50%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.289 0.2685 0.2488 0.2515 0.2393 0.2237 0.168 43.52%
Adjusted Per Share Value based on latest NOSH - 124,210
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.28 3.57 3.39 3.04 2.75 2.52 2.12 33.73%
EPS 0.34 0.34 0.29 0.25 0.21 0.20 0.15 72.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.018 0.0166 0.0169 0.0159 0.0141 0.0092 62.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.17 0.23 0.23 0.25 0.26 0.23 0.22 -
P/RPS 0.34 0.43 0.45 0.55 0.63 0.57 0.57 -29.11%
P/EPS 3.26 4.47 5.25 6.65 8.03 7.42 7.80 -44.06%
EY 30.67 22.35 19.03 15.04 12.46 13.49 12.81 78.87%
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.86 0.92 0.99 1.09 1.03 1.31 -41.21%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 29/11/07 28/08/07 24/05/07 14/02/07 28/11/06 -
Price 0.19 0.21 0.22 0.23 0.25 0.27 0.22 -
P/RPS 0.38 0.39 0.43 0.51 0.60 0.67 0.57 -23.66%
P/EPS 3.64 4.08 5.03 6.12 7.72 8.71 7.80 -39.80%
EY 27.44 24.48 19.90 16.34 12.95 11.49 12.81 66.09%
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.88 0.91 1.04 1.21 1.31 -36.65%

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