[NCT] QoQ Cumulative 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- -98.38%
YoY- -99.02%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative 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 41,392 42,305 25,353 135,448 98,020 67,786 8.72%
PBT 11,829 3,995 107 528 6,167 8,011 8,061 28.98%
Tax -6,203 -3,136 -478 -482 -2,547 -1,979 -1,765 130.27%
NP 5,626 859 -371 46 3,620 6,032 6,296 -7.19%
-
NP to SH 5,626 859 -371 46 2,842 5,045 5,463 1.97%
-
Tax Rate 52.44% 78.50% 446.73% 91.29% 41.30% 24.70% 21.90% -
Total Cost 71,270 40,533 42,676 25,307 131,828 91,988 61,490 10.29%
-
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 5,162 4,800 - 2,357 2,354 2,352 71.19%
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% 0.82% -0.41% 0.05% 3.01% 4.51% 4.77% -
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 8.02 8.81 5.23 28.73 20.82 14.41 0.59%
EPS 1.12 0.18 -0.07 0.01 0.60 1.07 1.16 -2.30%
DPS 1.00 1.00 1.00 0.00 0.50 0.50 0.50 58.40%
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 2.23 2.28 1.37 7.31 5.29 3.66 8.69%
EPS 0.30 0.05 -0.02 0.00 0.15 0.27 0.29 2.27%
DPS 0.29 0.28 0.26 0.00 0.13 0.13 0.13 70.31%
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 2.99 3.12 4.59 0.90 1.32 1.63 23.48%
P/EPS 30.55 144.25 -355.82 2,528.99 43.13 25.67 20.24 31.41%
EY 3.27 0.69 -0.28 0.04 2.32 3.90 4.94 -23.95%
DY 3.08 4.17 3.64 0.00 1.92 1.82 2.13 27.73%
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 3.12 3.46 4.49 0.90 1.35 1.77 36.21%
P/EPS 38.54 150.26 -394.63 2,476.30 43.13 26.13 21.96 45.24%
EY 2.59 0.67 -0.25 0.04 2.32 3.83 4.55 -31.19%
DY 2.44 4.00 3.28 0.00 1.92 1.79 1.96 15.64%
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