[NCT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.8%
YoY- 392.94%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 36,850 64,910 46,736 30,239 3,120 85.30%
PBT 710 9,060 7,366 5,474 538 7.17%
Tax -606 -1,153 -1,961 -1,598 -28 115.57%
NP 104 7,907 5,405 3,876 510 -32.78%
-
NP to SH -349 6,390 3,616 2,514 510 -
-
Tax Rate 85.35% 12.73% 26.62% 29.19% 5.20% -
Total Cost 36,746 57,003 41,331 26,363 2,610 93.61%
-
Net Worth 30,125 33,314 23,559 13,335 2,392 88.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,459 - - - - -
Div Payout % 0.00% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 30,125 33,314 23,559 13,335 2,392 88.30%
NOSH 122,962 124,077 105,317 50,000 11,233 81.81%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.28% 12.18% 11.56% 12.82% 16.35% -
ROE -1.16% 19.18% 15.35% 18.85% 21.31% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 29.97 52.31 44.38 60.48 27.77 1.92%
EPS -0.28 5.15 3.41 2.51 4.54 -
DPS 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.245 0.2685 0.2237 0.2667 0.213 3.55%
Adjusted Per Share Value based on latest NOSH - 49,797
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.99 3.50 2.52 1.63 0.17 84.89%
EPS -0.02 0.34 0.20 0.14 0.03 -
DPS 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.018 0.0127 0.0072 0.0013 88.09%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.17 0.23 0.23 0.25 0.23 -
P/RPS 0.57 0.44 0.52 0.41 0.83 -8.96%
P/EPS -59.90 4.47 6.70 4.97 5.07 -
EY -1.67 22.39 14.93 20.11 19.74 -
DY 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 1.03 0.94 1.08 -10.58%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/02/09 27/02/08 14/02/07 28/02/06 20/01/05 -
Price 0.16 0.21 0.27 0.26 0.27 -
P/RPS 0.53 0.40 0.61 0.43 0.97 -14.01%
P/EPS -56.37 4.08 7.86 5.17 5.95 -
EY -1.77 24.52 12.72 19.34 16.81 -
DY 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 1.21 0.97 1.27 -15.40%

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