[NCT] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 182.55%
YoY- -75.91%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 176,812 82,095 73,014 65,642 54,504 104,035 98,109 48.14%
PBT 25,228 6,964 5,408 3,442 1,456 15,037 12,864 56.74%
Tax -4,932 -1,598 -644 -320 -212 -526 -1,282 145.72%
NP 20,296 5,366 4,764 3,122 1,244 14,511 11,581 45.40%
-
NP to SH 18,824 5,472 4,488 2,656 940 13,179 10,122 51.28%
-
Tax Rate 19.55% 22.95% 11.91% 9.30% 14.56% 3.50% 9.97% -
Total Cost 156,516 76,729 68,250 62,520 53,260 89,524 86,528 48.51%
-
Net Worth 113,826 110,272 121,000 121,816 120,663 120,983 116,914 -1.77%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 9,414 2,849 3,797 5,699 11,392 - - -
Div Payout % 50.02% 52.07% 84.62% 214.57% 1,211.95% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 113,826 110,272 121,000 121,816 120,663 120,983 116,914 -1.77%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 483,115 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.48% 6.54% 6.52% 4.76% 2.28% 13.95% 11.80% -
ROE 16.54% 4.96% 3.71% 2.18% 0.78% 10.89% 8.66% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 37.56 17.29 15.38 13.82 11.48 21.88 20.31 50.72%
EPS 4.00 1.16 0.95 0.56 0.20 2.78 2.09 54.21%
DPS 2.00 0.60 0.80 1.20 2.40 0.00 0.00 -
NAPS 0.2418 0.2322 0.2549 0.2565 0.2542 0.2545 0.242 -0.05%
Adjusted Per Share Value based on latest NOSH - 483,115
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.54 4.43 3.94 3.54 2.94 5.62 5.30 48.02%
EPS 1.02 0.30 0.24 0.14 0.05 0.71 0.55 51.00%
DPS 0.51 0.15 0.20 0.31 0.61 0.00 0.00 -
NAPS 0.0614 0.0595 0.0653 0.0658 0.0651 0.0653 0.0631 -1.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.20 0.20 0.20 0.205 0.215 0.24 0.255 -
P/RPS 0.53 1.16 1.30 1.48 1.87 1.10 1.26 -43.88%
P/EPS 5.00 17.36 21.15 36.66 108.57 8.66 12.17 -44.76%
EY 19.99 5.76 4.73 2.73 0.92 11.55 8.22 80.93%
DY 10.00 3.00 4.00 5.85 11.16 0.00 0.00 -
P/NAPS 0.83 0.86 0.78 0.80 0.85 0.94 1.05 -14.52%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 28/02/19 23/11/18 24/08/18 18/05/18 28/02/18 28/11/17 -
Price 0.205 0.205 0.21 0.22 0.22 0.24 0.24 -
P/RPS 0.55 1.19 1.37 1.59 1.92 1.10 1.18 -39.91%
P/EPS 5.13 17.79 22.21 39.34 111.10 8.66 11.45 -41.47%
EY 19.51 5.62 4.50 2.54 0.90 11.55 8.73 71.01%
DY 9.76 2.93 3.81 5.45 10.91 0.00 0.00 -
P/NAPS 0.85 0.88 0.82 0.86 0.87 0.94 0.99 -9.67%

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