[NCT] QoQ Cumulative 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- 84.1%
YoY- 1948.2%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 100,279 51,457 210,602 90,992 64,709 15,476 76,896 19.42%
PBT 25,397 9,827 51,149 22,583 13,897 461 11,829 66.65%
Tax -6,279 -1,809 -16,596 -4,989 -4,340 -383 -6,203 0.81%
NP 19,118 8,018 34,553 17,594 9,557 78 5,626 126.53%
-
NP to SH 19,118 8,018 34,553 17,594 9,557 78 5,626 126.53%
-
Tax Rate 24.72% 18.41% 32.45% 22.09% 31.23% 83.08% 52.44% -
Total Cost 81,161 43,439 176,049 73,398 55,152 15,398 71,270 9.07%
-
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 4.70% 1.98% 0.11% 5.83% 4.35% 0.06% 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 11.39 5.79 32.65 15.08 12.17 2.91 14.54 -15.06%
EPS 2.11 0.90 5.27 2.87 1.74 0.01 1.12 52.71%
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 5.41 2.78 11.37 4.91 3.49 0.84 4.15 19.39%
EPS 1.03 0.43 1.87 0.95 0.52 0.00 0.30 128.09%
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 3.38 7.00 1.58 3.52 4.52 20.60 2.24 31.65%
P/EPS 17.74 44.90 9.62 18.18 30.60 4,087.89 30.55 -30.46%
EY 5.64 2.23 10.40 5.50 3.27 0.02 3.27 43.96%
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 3.73 6.82 1.59 3.25 4.56 21.98 2.82 20.55%
P/EPS 19.58 43.79 9.71 16.81 30.88 4,360.42 38.54 -36.40%
EY 5.11 2.28 10.30 5.95 3.24 0.02 2.59 57.50%
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