[NCT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.34%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 94,942 108,884 85,633 66,766 61,516 56,804 89,603 3.94%
PBT 16,504 25,152 9,188 8,108 7,360 13,708 14,089 11.15%
Tax -2,016 -2,592 -1,087 -549 -368 -372 -1,123 47.86%
NP 14,488 22,560 8,101 7,558 6,992 13,336 12,966 7.70%
-
NP to SH 11,920 20,116 6,673 7,176 7,012 13,364 12,968 -5.47%
-
Tax Rate 12.22% 10.31% 11.83% 6.77% 5.00% 2.71% 7.97% -
Total Cost 80,454 86,324 77,532 59,208 54,524 43,468 76,637 3.30%
-
Net Worth 108,102 102,605 94,266 91,527 89,321 89,525 86,525 16.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,421 - - - 3,254 -
Div Payout % - - 51.28% - - - 25.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 108,102 102,605 94,266 91,527 89,321 89,525 86,525 16.04%
NOSH 470,214 384,528 342,166 334,285 327,663 324,368 325,405 27.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.26% 20.72% 9.46% 11.32% 11.37% 23.48% 14.47% -
ROE 11.03% 19.61% 7.08% 7.84% 7.85% 14.93% 14.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.19 29.38 25.03 19.97 18.77 17.51 27.54 -18.74%
EPS 2.74 5.44 1.95 2.15 2.14 4.12 4.02 -22.60%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.2299 0.2769 0.2755 0.2738 0.2726 0.276 0.2659 -9.26%
Adjusted Per Share Value based on latest NOSH - 347,407
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.12 5.88 4.62 3.60 3.32 3.07 4.84 3.83%
EPS 0.64 1.09 0.36 0.39 0.38 0.72 0.70 -5.81%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.18 -
NAPS 0.0584 0.0554 0.0509 0.0494 0.0482 0.0483 0.0467 16.12%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.285 0.26 0.29 0.31 0.325 0.27 0.27 -
P/RPS 1.41 0.88 1.16 1.55 1.73 1.54 0.98 27.53%
P/EPS 11.24 4.79 14.87 14.44 15.19 6.55 6.78 40.20%
EY 8.89 20.88 6.72 6.92 6.58 15.26 14.76 -28.74%
DY 0.00 0.00 3.45 0.00 0.00 0.00 3.70 -
P/NAPS 1.24 0.94 1.05 1.13 1.19 0.98 1.02 13.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 26/11/14 28/08/14 22/05/14 28/02/14 -
Price 0.25 0.32 0.28 0.295 0.325 0.315 0.29 -
P/RPS 1.24 1.09 1.12 1.48 1.73 1.80 1.05 11.76%
P/EPS 9.86 5.89 14.36 13.74 15.19 7.65 7.28 22.48%
EY 10.14 16.96 6.97 7.28 6.58 13.08 13.74 -18.38%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.45 -
P/NAPS 1.09 1.16 1.02 1.08 1.19 1.14 1.09 0.00%

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