[NCT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -94.45%
YoY- 69.57%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 210,602 121,322 129,418 61,904 76,896 55,189 84,610 83.36%
PBT 51,149 30,110 27,794 1,844 11,829 5,326 214 3713.14%
Tax -16,596 -6,652 -8,680 -1,532 -6,203 -4,181 -956 566.96%
NP 34,553 23,458 19,114 312 5,626 1,145 -742 -
-
NP to SH 34,553 23,458 19,114 312 5,626 1,145 -742 -
-
Tax Rate 32.45% 22.09% 31.23% 83.08% 52.44% 78.50% 446.73% -
Total Cost 176,049 97,864 110,304 61,592 71,270 54,044 85,352 61.82%
-
Net Worth 31,887,392 301,658 219,671 124,247 111,423 104,136 90,821 4824.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 5,288 6,883 9,600 -
Div Payout % - - - - 94.00% 601.04% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 31,887,392 301,658 219,671 124,247 111,423 104,136 90,821 4824.00%
NOSH 889,380 750,822 603,380 603,380 530,157 530,157 503,657 45.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.41% 19.34% 14.77% 0.50% 7.32% 2.08% -0.88% -
ROE 0.11% 7.78% 8.70% 0.25% 5.05% 1.10% -0.82% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.65 20.10 24.34 11.65 14.54 10.69 17.63 50.63%
EPS 5.27 3.83 3.48 0.04 1.12 0.24 -0.14 -
DPS 0.00 0.00 0.00 0.00 1.00 1.33 2.00 -
NAPS 49.43 0.4998 0.4131 0.2338 0.2107 0.2017 0.1892 3945.54%
Adjusted Per Share Value based on latest NOSH - 603,380
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.37 6.55 6.99 3.34 4.15 2.98 4.57 83.30%
EPS 1.87 1.27 1.03 0.02 0.30 0.06 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.29 0.37 0.52 -
NAPS 17.2127 0.1628 0.1186 0.0671 0.0601 0.0562 0.049 4825.66%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.53 0.55 0.60 0.325 0.24 0.275 -
P/RPS 1.58 2.64 2.26 5.15 2.24 2.25 1.56 0.85%
P/EPS 9.62 13.64 15.30 1,021.97 30.55 108.19 -177.91 -
EY 10.40 7.33 6.54 0.10 3.27 0.92 -0.56 -
DY 0.00 0.00 0.00 0.00 3.08 5.56 7.27 -
P/NAPS 0.01 1.06 1.33 2.57 1.54 1.19 1.45 -96.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 18/11/21 07/09/21 27/05/21 02/03/21 30/11/20 25/08/20 -
Price 0.52 0.49 0.555 0.64 0.41 0.25 0.305 -
P/RPS 1.59 2.44 2.28 5.49 2.82 2.34 1.73 -5.45%
P/EPS 9.71 12.61 15.44 1,090.10 38.54 112.70 -197.32 -
EY 10.30 7.93 6.48 0.09 2.59 0.89 -0.51 -
DY 0.00 0.00 0.00 0.00 2.44 5.33 6.56 -
P/NAPS 0.01 0.98 1.34 2.74 1.95 1.24 1.61 -96.58%

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