[NCT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -83.75%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 279,689 198,025 113,399 55,000 241,413 174,471 100,279 97.77%
PBT 51,390 35,444 21,279 9,309 58,456 40,253 25,397 59.77%
Tax -13,828 -9,010 -4,966 -2,290 -15,265 -9,897 -6,279 69.02%
NP 37,562 26,434 16,313 7,019 43,191 30,356 19,118 56.67%
-
NP to SH 37,562 26,434 16,313 7,019 43,191 30,356 19,118 56.67%
-
Tax Rate 26.91% 25.42% 23.34% 24.60% 26.11% 24.59% 24.72% -
Total Cost 242,127 171,591 97,086 47,981 198,222 144,115 81,161 106.82%
-
Net Worth 624,482 570,134 439,842 489,170 392,810 483,715 407,173 32.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 624,482 570,134 439,842 489,170 392,810 483,715 407,173 32.88%
NOSH 1,579,470 1,520,470 1,377,620 1,352,620 1,148,080 1,073,380 981,380 37.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.43% 13.35% 14.39% 12.76% 17.89% 17.40% 19.06% -
ROE 6.01% 4.64% 3.71% 1.43% 11.00% 6.28% 4.70% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.07 13.33 9.76 4.58 26.72 15.75 11.39 35.91%
EPS 2.66 1.96 1.14 0.58 4.30 3.19 2.11 16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.3839 0.3786 0.4075 0.4347 0.4367 0.4623 -8.64%
Adjusted Per Share Value based on latest NOSH - 1,352,620
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.10 10.69 6.12 2.97 13.03 9.42 5.41 97.86%
EPS 2.03 1.43 0.88 0.38 2.33 1.64 1.03 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.3078 0.2374 0.2641 0.212 0.2611 0.2198 32.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.33 0.33 0.335 0.375 0.32 0.385 0.385 -
P/RPS 1.83 2.47 3.43 8.18 1.20 2.44 3.38 -33.49%
P/EPS 13.60 18.54 23.86 64.13 6.69 14.05 17.74 -16.19%
EY 7.35 5.39 4.19 1.56 14.94 7.12 5.64 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.88 0.92 0.74 0.88 0.83 -0.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 22/08/23 31/05/23 23/02/23 29/11/22 29/08/22 -
Price 0.325 0.33 0.35 0.355 0.365 0.345 0.425 -
P/RPS 1.80 2.47 3.59 7.75 1.37 2.19 3.73 -38.39%
P/EPS 13.39 18.54 24.93 60.71 7.64 12.59 19.58 -22.32%
EY 7.47 5.39 4.01 1.65 13.10 7.94 5.11 28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.92 0.87 0.84 0.79 0.92 -8.11%

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