[NCT] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 47.95%
YoY- 63.84%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 72,978 31,600 120,523 80,379 47,471 27,221 85,633 -10.12%
PBT 5,496 1,752 18,596 13,130 8,252 6,288 9,188 -29.02%
Tax -2,127 -658 -2,503 -1,871 -1,008 -648 -1,087 56.50%
NP 3,369 1,094 16,093 11,259 7,244 5,640 8,101 -44.31%
-
NP to SH 132 100 11,931 8,818 5,960 5,029 6,673 -92.70%
-
Tax Rate 38.70% 37.56% 13.46% 14.25% 12.22% 10.31% 11.83% -
Total Cost 69,609 30,506 104,430 69,120 40,227 21,581 77,532 -6.94%
-
Net Worth 121,890 121,938 123,349 114,498 108,102 102,605 94,266 18.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,421 -
Div Payout % - - - - - - 51.28% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 121,890 121,938 123,349 114,498 108,102 102,605 94,266 18.70%
NOSH 483,115 483,115 482,398 483,115 470,214 384,528 342,166 25.88%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.62% 3.46% 13.35% 14.01% 15.26% 20.72% 9.46% -
ROE 0.11% 0.08% 9.67% 7.70% 5.51% 4.90% 7.08% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.11 6.54 24.98 16.64 10.10 7.35 25.03 -28.59%
EPS 0.03 0.02 2.47 1.83 1.37 1.36 1.95 -93.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2523 0.2524 0.2557 0.237 0.2299 0.2769 0.2755 -5.70%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.94 1.71 6.51 4.34 2.56 1.47 4.62 -10.07%
EPS 0.01 0.01 0.64 0.48 0.32 0.27 0.36 -90.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.0658 0.0658 0.0666 0.0618 0.0584 0.0554 0.0509 18.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.245 0.245 0.265 0.27 0.285 0.26 0.29 -
P/RPS 1.62 3.75 1.06 1.62 2.82 3.54 1.16 24.96%
P/EPS 896.69 1,183.63 10.71 14.79 22.49 19.16 14.87 1441.60%
EY 0.11 0.08 9.33 6.76 4.45 5.22 6.72 -93.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.97 0.97 1.04 1.14 1.24 0.94 1.05 -5.15%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 24/05/16 29/02/16 19/11/15 25/08/15 25/05/15 27/02/15 -
Price 0.21 0.255 0.255 0.27 0.25 0.32 0.28 -
P/RPS 1.39 3.90 1.02 1.62 2.48 4.36 1.12 15.50%
P/EPS 768.59 1,231.95 10.31 14.79 19.72 23.58 14.36 1323.68%
EY 0.13 0.08 9.70 6.76 5.07 4.24 6.97 -92.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.83 1.01 1.00 1.14 1.09 1.16 1.02 -12.85%

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