[NCT] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 22.73%
YoY- 1948.2%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 200,558 205,828 210,602 121,322 129,418 61,904 76,896 89.81%
PBT 50,794 39,308 51,149 30,110 27,794 1,844 11,829 164.89%
Tax -12,558 -7,236 -16,596 -6,652 -8,680 -1,532 -6,203 60.24%
NP 38,236 32,072 34,553 23,458 19,114 312 5,626 260.05%
-
NP to SH 38,236 32,072 34,553 23,458 19,114 312 5,626 260.05%
-
Tax Rate 24.72% 18.41% 32.45% 22.09% 31.23% 83.08% 52.44% -
Total Cost 162,322 173,756 176,049 97,864 110,304 61,592 71,270 73.36%
-
Net Worth 407,173 404,464 31,887,392 301,658 219,671 124,247 111,423 137.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 5,288 -
Div Payout % - - - - - - 94.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 407,173 404,464 31,887,392 301,658 219,671 124,247 111,423 137.81%
NOSH 981,380 981,380 889,380 750,822 603,380 603,380 530,157 50.93%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 19.06% 15.58% 16.41% 19.34% 14.77% 0.50% 7.32% -
ROE 9.39% 7.93% 0.11% 7.78% 8.70% 0.25% 5.05% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.77 23.15 32.65 20.10 24.34 11.65 14.54 34.96%
EPS 4.22 3.60 5.27 3.83 3.48 0.04 1.12 142.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.4623 0.455 49.43 0.4998 0.4131 0.2338 0.2107 69.09%
Adjusted Per Share Value based on latest NOSH - 750,822
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.83 11.11 11.37 6.55 6.99 3.34 4.15 89.88%
EPS 2.06 1.73 1.87 1.27 1.03 0.02 0.30 262.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.2198 0.2183 17.2127 0.1628 0.1186 0.0671 0.0601 137.93%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.385 0.405 0.515 0.53 0.55 0.60 0.325 -
P/RPS 1.69 1.75 1.58 2.64 2.26 5.15 2.24 -17.16%
P/EPS 8.87 11.23 9.62 13.64 15.30 1,021.97 30.55 -56.25%
EY 11.28 8.91 10.40 7.33 6.54 0.10 3.27 128.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
P/NAPS 0.83 0.89 0.01 1.06 1.33 2.57 1.54 -33.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 27/05/21 02/03/21 -
Price 0.425 0.395 0.52 0.49 0.555 0.64 0.41 -
P/RPS 1.87 1.71 1.59 2.44 2.28 5.49 2.82 -24.01%
P/EPS 9.79 10.95 9.71 12.61 15.44 1,090.10 38.54 -59.99%
EY 10.21 9.13 10.30 7.93 6.48 0.09 2.59 150.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.92 0.87 0.01 0.98 1.34 2.74 1.95 -39.47%

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