[NCT] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.45%
YoY- 65.6%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 50,075 30,758 14,201 89,603 60,082 40,103 18,912 91.27%
PBT 6,081 3,680 3,427 14,089 14,284 15,035 4,489 22.40%
Tax -412 -184 -93 -1,123 -2,735 -2,630 -84 188.39%
NP 5,669 3,496 3,334 12,966 11,549 12,405 4,405 18.29%
-
NP to SH 5,382 3,506 3,341 12,968 11,532 12,390 4,399 14.37%
-
Tax Rate 6.78% 5.00% 2.71% 7.97% 19.15% 17.49% 1.87% -
Total Cost 44,406 27,262 10,867 76,637 48,533 27,698 14,507 110.67%
-
Net Worth 91,527 89,321 89,525 86,525 83,452 86,409 78,767 10.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,254 - - - -
Div Payout % - - - 25.09% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 91,527 89,321 89,525 86,525 83,452 86,409 78,767 10.51%
NOSH 334,285 327,663 324,368 325,405 324,845 320,155 318,768 3.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.32% 11.37% 23.48% 14.47% 19.22% 30.93% 23.29% -
ROE 5.88% 3.93% 3.73% 14.99% 13.82% 14.34% 5.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.98 9.39 4.38 27.54 18.50 12.53 5.93 85.37%
EPS 1.61 1.07 1.03 4.02 3.55 3.87 1.38 10.81%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2738 0.2726 0.276 0.2659 0.2569 0.2699 0.2471 7.07%
Adjusted Per Share Value based on latest NOSH - 323,018
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.70 1.66 0.77 4.84 3.24 2.16 1.02 91.24%
EPS 0.29 0.19 0.18 0.70 0.62 0.67 0.24 13.43%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0494 0.0482 0.0483 0.0467 0.045 0.0466 0.0425 10.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.31 0.325 0.27 0.27 0.27 0.275 0.225 -
P/RPS 2.07 3.46 6.17 0.98 1.46 2.20 3.79 -33.15%
P/EPS 19.25 30.37 26.21 6.78 7.61 7.11 16.30 11.71%
EY 5.19 3.29 3.81 14.76 13.15 14.07 6.13 -10.49%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 0.98 1.02 1.05 1.02 0.91 15.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 22/05/14 28/02/14 25/11/13 21/08/13 27/05/13 -
Price 0.295 0.325 0.315 0.29 0.26 0.285 0.26 -
P/RPS 1.97 3.46 7.20 1.05 1.41 2.28 4.38 -41.26%
P/EPS 18.32 30.37 30.58 7.28 7.32 7.36 18.84 -1.84%
EY 5.46 3.29 3.27 13.74 13.65 13.58 5.31 1.87%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.14 1.09 1.01 1.06 1.05 1.89%

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