[NCT] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -93.53%
YoY- -99.02%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 76,896 55,189 84,610 101,412 135,448 130,693 135,572 -31.36%
PBT 11,829 5,326 214 2,112 6,167 10,681 16,122 -18.57%
Tax -6,203 -4,181 -956 -1,928 -2,547 -2,638 -3,530 45.37%
NP 5,626 1,145 -742 184 3,620 8,042 12,592 -41.41%
-
NP to SH 5,626 1,145 -742 184 2,842 6,726 10,926 -35.62%
-
Tax Rate 52.44% 78.50% 446.73% 91.29% 41.30% 24.70% 21.90% -
Total Cost 71,270 54,044 85,352 101,228 131,828 122,650 122,980 -30.37%
-
Net Worth 111,423 104,136 90,821 96,169 94,280 111,873 114,499 -1.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,288 6,883 9,600 - 2,357 3,138 4,704 8.07%
Div Payout % 94.00% 601.04% 0.00% - 82.94% 46.66% 43.05% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 111,423 104,136 90,821 96,169 94,280 111,873 114,499 -1.79%
NOSH 530,157 530,157 503,657 497,615 497,615 483,115 483,115 6.36%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.32% 2.08% -0.88% 0.18% 2.67% 6.15% 9.29% -
ROE 5.05% 1.10% -0.82% 0.19% 3.01% 6.01% 9.54% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.54 10.69 17.63 20.92 28.73 27.76 28.82 -36.49%
EPS 1.12 0.24 -0.14 0.04 0.60 1.43 2.32 -38.32%
DPS 1.00 1.33 2.00 0.00 0.50 0.67 1.00 0.00%
NAPS 0.2107 0.2017 0.1892 0.1984 0.20 0.2376 0.2434 -9.13%
Adjusted Per Share Value based on latest NOSH - 497,615
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.15 2.98 4.57 5.47 7.31 7.05 7.32 -31.38%
EPS 0.30 0.06 -0.04 0.01 0.15 0.36 0.59 -36.16%
DPS 0.29 0.37 0.52 0.00 0.13 0.17 0.25 10.35%
NAPS 0.0601 0.0562 0.049 0.0519 0.0509 0.0604 0.0618 -1.83%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.325 0.24 0.275 0.24 0.26 0.275 0.235 -
P/RPS 2.24 2.25 1.56 1.15 0.90 0.99 0.82 94.82%
P/EPS 30.55 108.19 -177.91 632.25 43.13 19.25 10.12 108.17%
EY 3.27 0.92 -0.56 0.16 2.32 5.20 9.88 -51.99%
DY 3.08 5.56 7.27 0.00 1.92 2.42 4.26 -19.36%
P/NAPS 1.54 1.19 1.45 1.21 1.30 1.16 0.97 35.90%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 02/03/21 30/11/20 25/08/20 19/06/20 27/02/20 22/11/19 15/08/19 -
Price 0.41 0.25 0.305 0.235 0.26 0.28 0.255 -
P/RPS 2.82 2.34 1.73 1.12 0.90 1.01 0.88 116.59%
P/EPS 38.54 112.70 -197.32 619.08 43.13 19.60 10.98 130.08%
EY 2.59 0.89 -0.51 0.16 2.32 5.10 9.11 -56.59%
DY 2.44 5.33 6.56 0.00 1.92 2.38 3.92 -26.99%
P/NAPS 1.95 1.24 1.61 1.18 1.30 1.18 1.05 50.80%

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