[NCT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 130.95%
YoY- -97.69%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 81,464 68,104 55,812 31,260 34,252 56,024 38,972 13.06%
PBT 9,760 9,156 9,036 944 5,632 7,616 8,372 2.58%
Tax -900 -800 -916 -392 -596 -992 -2,496 -15.62%
NP 8,860 8,356 8,120 552 5,036 6,624 5,876 7.07%
-
NP to SH 8,860 8,348 7,092 108 4,672 4,820 3,372 17.45%
-
Tax Rate 9.22% 8.74% 10.14% 41.53% 10.58% 13.03% 29.81% -
Total Cost 72,604 59,748 47,692 30,708 29,216 49,400 33,096 13.97%
-
Net Worth 65,589 51,290 39,824 35,032 35,161 29,424 14,361 28.77%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 97 - - -
Div Payout % - - - - 2.08% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 65,589 51,290 39,824 35,032 35,161 29,424 14,361 28.77%
NOSH 159,352 144,930 136,384 135,000 121,666 122,959 50,178 21.21%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.88% 12.27% 14.55% 1.77% 14.70% 11.82% 15.08% -
ROE 13.51% 16.28% 17.81% 0.31% 13.29% 16.38% 23.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 51.12 46.99 40.92 23.16 28.15 45.56 77.67 -6.72%
EPS 5.56 5.76 5.20 0.08 3.84 3.92 6.72 -3.10%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.4116 0.3539 0.292 0.2595 0.289 0.2393 0.2862 6.23%
Adjusted Per Share Value based on latest NOSH - 135,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.40 3.68 3.01 1.69 1.85 3.02 2.10 13.10%
EPS 0.48 0.45 0.38 0.01 0.25 0.26 0.18 17.74%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0354 0.0277 0.0215 0.0189 0.019 0.0159 0.0078 28.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.21 0.17 0.17 0.16 0.17 0.26 0.23 -
P/RPS 0.41 0.36 0.42 0.69 0.60 0.57 0.30 5.33%
P/EPS 3.78 2.95 3.27 200.00 4.43 6.63 3.42 1.68%
EY 26.48 33.88 30.59 0.50 22.59 15.08 29.22 -1.62%
DY 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 0.51 0.48 0.58 0.62 0.59 1.09 0.80 -7.22%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 08/05/12 25/05/11 31/05/10 28/05/09 22/05/08 24/05/07 18/05/06 -
Price 0.23 0.19 0.17 0.15 0.19 0.25 0.22 -
P/RPS 0.45 0.40 0.42 0.65 0.67 0.55 0.28 8.22%
P/EPS 4.14 3.30 3.27 187.50 4.95 6.38 3.27 4.00%
EY 24.17 30.32 30.59 0.53 20.21 15.68 30.55 -3.82%
DY 0.00 0.00 0.00 0.00 0.42 0.00 0.00 -
P/NAPS 0.56 0.54 0.58 0.58 0.66 1.04 0.77 -5.16%

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