[NCT] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 98.46%
YoY- 1012.89%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,691 74,676 68,647 46,534 36,850 64,910 46,736 11.04%
PBT 8,758 10,060 8,535 5,013 710 9,060 7,366 2.92%
Tax -912 -659 -840 -775 -606 -1,153 -1,961 -11.96%
NP 7,846 9,401 7,695 4,238 104 7,907 5,405 6.40%
-
NP to SH 7,831 9,391 7,392 3,186 -349 6,390 3,616 13.73%
-
Tax Rate 10.41% 6.55% 9.84% 15.46% 85.35% 12.73% 26.62% -
Total Cost 79,845 65,275 60,952 42,296 36,746 57,003 41,331 11.58%
-
Net Worth 54,012 60,961 48,912 37,549 30,125 33,314 23,559 14.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,327 - 1,427 - 2,459 - - -
Div Payout % 29.72% - 19.31% - 0.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 54,012 60,961 48,912 37,549 30,125 33,314 23,559 14.81%
NOSH 232,713 152,786 142,768 133,819 122,962 124,077 105,317 14.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.95% 12.59% 11.21% 9.11% 0.28% 12.18% 11.56% -
ROE 14.50% 15.40% 15.11% 8.48% -1.16% 19.18% 15.35% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.68 48.88 48.08 34.77 29.97 52.31 44.38 -2.68%
EPS 2.45 6.15 5.18 2.38 -0.28 5.15 3.41 -5.35%
DPS 1.00 0.00 1.00 0.00 2.00 0.00 0.00 -
NAPS 0.2321 0.399 0.3426 0.2806 0.245 0.2685 0.2237 0.61%
Adjusted Per Share Value based on latest NOSH - 135,531
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.73 4.03 3.71 2.51 1.99 3.50 2.52 11.05%
EPS 0.42 0.51 0.40 0.17 -0.02 0.34 0.20 13.14%
DPS 0.13 0.00 0.08 0.00 0.13 0.00 0.00 -
NAPS 0.0292 0.0329 0.0264 0.0203 0.0163 0.018 0.0127 14.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.20 0.19 0.17 0.17 0.23 0.23 -
P/RPS 0.58 0.41 0.40 0.49 0.57 0.44 0.52 1.83%
P/EPS 6.54 3.25 3.67 7.14 -59.90 4.47 6.70 -0.40%
EY 15.30 30.73 27.25 14.00 -1.67 22.39 14.93 0.40%
DY 4.55 0.00 5.26 0.00 11.76 0.00 0.00 -
P/NAPS 0.95 0.50 0.55 0.61 0.69 0.86 1.03 -1.33%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 25/02/11 25/02/10 27/02/09 27/02/08 14/02/07 -
Price 0.22 0.26 0.17 0.19 0.16 0.21 0.27 -
P/RPS 0.58 0.53 0.35 0.55 0.53 0.40 0.61 -0.83%
P/EPS 6.54 4.23 3.28 7.98 -56.37 4.08 7.86 -3.01%
EY 15.30 23.64 30.46 12.53 -1.77 24.52 12.72 3.12%
DY 4.55 0.00 5.88 0.00 12.50 0.00 0.00 -
P/NAPS 0.95 0.65 0.50 0.68 0.65 0.78 1.21 -3.94%

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