[NCT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.58%
YoY- 59.32%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,849 46,615 56,215 60,760 66,203 62,761 56,355 -24.56%
PBT 709 5,298 7,809 8,610 9,106 7,940 7,506 -79.11%
Tax -605 -636 -1,117 -1,107 -1,206 -1,203 -1,456 -44.16%
NP 104 4,662 6,692 7,503 7,900 6,737 6,050 -93.25%
-
NP to SH -348 4,056 5,594 6,344 6,381 5,427 4,669 -
-
Tax Rate 85.33% 12.00% 14.30% 12.86% 13.24% 15.15% 19.40% -
Total Cost 36,745 41,953 49,523 53,257 58,303 56,024 50,305 -18.81%
-
Net Worth 30,485 31,512 34,804 35,161 33,327 30,843 31,238 -1.60%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 24 24 24 24 - - - -
Div Payout % 0.00% 0.60% 0.43% 0.38% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 30,485 31,512 34,804 35,161 33,327 30,843 31,238 -1.60%
NOSH 124,431 120,000 123,333 121,666 124,124 123,968 124,210 0.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.28% 10.00% 11.90% 12.35% 11.93% 10.73% 10.74% -
ROE -1.14% 12.87% 16.07% 18.04% 19.15% 17.60% 14.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.61 38.85 45.58 49.94 53.34 50.63 45.37 -24.66%
EPS -0.28 3.38 4.54 5.21 5.14 4.38 3.76 -
DPS 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.245 0.2626 0.2822 0.289 0.2685 0.2488 0.2515 -1.72%
Adjusted Per Share Value based on latest NOSH - 121,666
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.99 2.52 3.03 3.28 3.57 3.39 3.04 -24.51%
EPS -0.02 0.22 0.30 0.34 0.34 0.29 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.017 0.0188 0.019 0.018 0.0166 0.0169 -1.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.20 0.17 0.17 0.23 0.23 0.25 -
P/RPS 0.57 0.51 0.37 0.34 0.43 0.45 0.55 2.39%
P/EPS -60.79 5.92 3.75 3.26 4.47 5.25 6.65 -
EY -1.65 16.90 26.68 30.67 22.35 19.03 15.04 -
DY 0.12 0.10 0.12 0.12 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.60 0.59 0.86 0.92 0.99 -21.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 28/08/08 22/05/08 27/02/08 29/11/07 28/08/07 -
Price 0.16 0.17 0.20 0.19 0.21 0.22 0.23 -
P/RPS 0.54 0.44 0.44 0.38 0.39 0.43 0.51 3.86%
P/EPS -57.21 5.03 4.41 3.64 4.08 5.03 6.12 -
EY -1.75 19.88 22.68 27.44 24.48 19.90 16.34 -
DY 0.12 0.12 0.10 0.11 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.71 0.66 0.78 0.88 0.91 -20.01%

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