[NCT] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 132.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 30,470 25,437 16,838 8,634 2,933 171 0 -
PBT 5,652 4,985 3,258 1,759 480 -3 0 -
Tax -1,543 -1,178 -712 -362 -21 -10 0 -
NP 4,109 3,807 2,546 1,397 459 -13 0 -
-
NP to SH 2,718 2,697 1,870 1,066 459 -13 0 -
-
Tax Rate 27.30% 23.63% 21.85% 20.58% 4.38% - - -
Total Cost 26,361 21,630 14,292 7,237 2,474 184 0 -
-
Net Worth 13,281 0 9,158 8,663 2,393 -108 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 13,281 0 9,158 8,663 2,393 -108 0 -
NOSH 49,797 49,938 49,937 50,165 11,238 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.49% 14.97% 15.12% 16.18% 15.65% -7.60% 0.00% -
ROE 20.47% 0.00% 20.42% 12.30% 19.18% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 61.19 50.94 33.72 17.21 26.10 855,000.00 0.00 -
EPS 5.46 5.40 3.74 2.12 4.08 -65,000.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2667 0.00 0.1834 0.1727 0.213 -5,428.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,165
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.64 1.37 0.91 0.47 0.16 0.01 0.00 -
EPS 0.15 0.15 0.10 0.06 0.02 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.00 0.0049 0.0047 0.0013 -0.0001 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.25 0.26 0.26 0.27 0.23 0.00 0.00 -
P/RPS 0.41 0.51 0.77 1.57 0.88 0.00 0.00 -
P/EPS 4.58 4.81 6.94 12.71 5.63 0.00 0.00 -
EY 21.83 20.77 14.40 7.87 17.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.00 1.42 1.56 1.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 05/08/05 - - - - -
Price 0.26 0.25 0.26 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.49 0.77 0.00 0.00 0.00 0.00 -
P/EPS 4.76 4.63 6.94 0.00 0.00 0.00 0.00 -
EY 20.99 21.60 14.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 1.42 0.00 0.00 0.00 0.00 -

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