[NCT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 81.65%
YoY- 255.47%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,201 29,521 19,979 21,191 18,912 23,334 22,476 -26.38%
PBT 3,427 2,239 -751 10,546 4,489 2,352 1,570 68.35%
Tax -93 -822 -105 -2,546 -84 -391 -152 -27.95%
NP 3,334 1,417 -856 8,000 4,405 1,961 1,418 76.91%
-
NP to SH 3,341 1,436 -859 7,991 4,399 1,413 1,413 77.57%
-
Tax Rate 2.71% 36.71% - 24.14% 1.87% 16.62% 9.68% -
Total Cost 10,867 28,104 20,835 13,191 14,507 21,373 21,058 -35.68%
-
Net Worth 89,525 85,890 84,875 86,617 78,767 74,161 61,995 27.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,230 - - - 3,195 - -
Div Payout % - 224.94% - - - 226.13% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 89,525 85,890 84,875 86,617 78,767 74,161 61,995 27.78%
NOSH 324,368 323,018 330,384 320,923 318,768 319,523 294,375 6.68%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.48% 4.80% -4.28% 37.75% 23.29% 8.40% 6.31% -
ROE 3.73% 1.67% -1.01% 9.23% 5.58% 1.91% 2.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.38 9.14 6.05 6.60 5.93 7.30 7.64 -31.01%
EPS 1.03 0.47 -0.26 2.49 1.38 0.48 0.48 66.44%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.276 0.2659 0.2569 0.2699 0.2471 0.2321 0.2106 19.77%
Adjusted Per Share Value based on latest NOSH - 320,923
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.77 1.59 1.08 1.14 1.02 1.26 1.21 -26.03%
EPS 0.18 0.08 -0.05 0.43 0.24 0.08 0.08 71.79%
DPS 0.00 0.17 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.0483 0.0464 0.0458 0.0468 0.0425 0.04 0.0335 27.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.27 0.27 0.27 0.275 0.225 0.22 0.23 -
P/RPS 6.17 2.95 4.46 4.16 3.79 3.01 3.01 61.43%
P/EPS 26.21 60.73 -103.85 11.04 16.30 49.75 47.92 -33.14%
EY 3.81 1.65 -0.96 9.05 6.13 2.01 2.09 49.28%
DY 0.00 3.70 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.98 1.02 1.05 1.02 0.91 0.95 1.09 -6.85%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 25/11/13 21/08/13 27/05/13 28/02/13 21/11/12 -
Price 0.315 0.29 0.26 0.285 0.26 0.22 0.23 -
P/RPS 7.20 3.17 4.30 4.32 4.38 3.01 3.01 78.95%
P/EPS 30.58 65.23 -100.00 11.45 18.84 49.75 47.92 -25.89%
EY 3.27 1.53 -1.00 8.74 5.31 2.01 2.09 34.80%
DY 0.00 3.45 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.14 1.09 1.01 1.06 1.05 0.95 1.09 3.03%

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