[NCT] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.14%
YoY- 76.71%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 68,647 46,534 36,850 64,910 46,736 30,239 3,120 67.35%
PBT 8,535 5,013 710 9,060 7,366 5,474 538 58.48%
Tax -840 -775 -606 -1,153 -1,961 -1,598 -28 76.22%
NP 7,695 4,238 104 7,907 5,405 3,876 510 57.16%
-
NP to SH 7,392 3,186 -349 6,390 3,616 2,514 510 56.11%
-
Tax Rate 9.84% 15.46% 85.35% 12.73% 26.62% 29.19% 5.20% -
Total Cost 60,952 42,296 36,746 57,003 41,331 26,363 2,610 69.02%
-
Net Worth 48,912 37,549 30,125 33,314 23,559 13,335 2,392 65.32%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,427 - 2,459 - - - - -
Div Payout % 19.31% - 0.00% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 48,912 37,549 30,125 33,314 23,559 13,335 2,392 65.32%
NOSH 142,768 133,819 122,962 124,077 105,317 50,000 11,233 52.73%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.21% 9.11% 0.28% 12.18% 11.56% 12.82% 16.35% -
ROE 15.11% 8.48% -1.16% 19.18% 15.35% 18.85% 21.31% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.08 34.77 29.97 52.31 44.38 60.48 27.77 9.57%
EPS 5.18 2.38 -0.28 5.15 3.41 2.51 4.54 2.22%
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.3426 0.2806 0.245 0.2685 0.2237 0.2667 0.213 8.23%
Adjusted Per Share Value based on latest NOSH - 124,124
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.71 2.51 1.99 3.50 2.52 1.63 0.17 67.12%
EPS 0.40 0.17 -0.02 0.34 0.20 0.14 0.03 53.95%
DPS 0.08 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.0203 0.0163 0.018 0.0127 0.0072 0.0013 65.13%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.19 0.17 0.17 0.23 0.23 0.25 0.23 -
P/RPS 0.40 0.49 0.57 0.44 0.52 0.41 0.83 -11.45%
P/EPS 3.67 7.14 -59.90 4.47 6.70 4.97 5.07 -5.24%
EY 27.25 14.00 -1.67 22.39 14.93 20.11 19.74 5.51%
DY 5.26 0.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.69 0.86 1.03 0.94 1.08 -10.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 27/02/08 14/02/07 28/02/06 20/01/05 -
Price 0.17 0.19 0.16 0.21 0.27 0.26 0.27 -
P/RPS 0.35 0.55 0.53 0.40 0.61 0.43 0.97 -15.61%
P/EPS 3.28 7.98 -56.37 4.08 7.86 5.17 5.95 -9.44%
EY 30.46 12.53 -1.77 24.52 12.72 19.34 16.81 10.40%
DY 5.88 0.00 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.65 0.78 1.21 0.97 1.27 -14.38%

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