[NCT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
20-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3730.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 18,641 15,199 7,795 2,762 88.97%
PBT 2,742 1,576 1,150 483 78.39%
Tax -264 -261 -376 -11 188.44%
NP 2,478 1,315 774 472 73.80%
-
NP to SH 2,197 1,244 493 472 66.96%
-
Tax Rate 9.63% 16.56% 32.70% 2.28% -
Total Cost 16,163 13,884 7,021 2,290 91.82%
-
Net Worth 33,327 26,109 13,281 2,393 140.59%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 33,327 26,109 13,281 2,393 140.59%
NOSH 124,124 116,715 49,797 11,238 122.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.29% 8.65% 9.93% 17.09% -
ROE 6.59% 4.76% 3.71% 19.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.02 13.02 15.65 24.58 -15.14%
EPS 1.77 1.17 0.49 4.20 -25.02%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2237 0.2667 0.213 8.02%
Adjusted Per Share Value based on latest NOSH - 11,238
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.01 0.82 0.42 0.15 88.83%
EPS 0.12 0.07 0.03 0.03 58.74%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0141 0.0072 0.0013 140.12%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.23 0.23 0.25 0.23 -
P/RPS 1.53 1.77 1.60 0.94 17.63%
P/EPS 12.99 21.58 25.25 5.48 33.33%
EY 7.70 4.63 3.96 18.26 -25.01%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 0.94 1.08 -7.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/02/08 14/02/07 28/02/06 20/01/05 -
Price 0.21 0.27 0.26 0.27 -
P/RPS 1.40 2.07 1.66 1.10 8.37%
P/EPS 11.86 25.33 26.26 6.43 22.63%
EY 8.43 3.95 3.81 15.56 -18.47%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.21 0.97 1.27 -14.99%

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