[NCT] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 38.44%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 55,000 66,942 74,192 48,822 51,457 119,610 26,283 63.67%
PBT 9,309 18,203 14,856 15,570 9,827 28,566 8,686 4.73%
Tax -2,290 -5,368 -3,618 -4,470 -1,809 -11,607 -649 131.94%
NP 7,019 12,835 11,238 11,100 8,018 16,959 8,037 -8.64%
-
NP to SH 7,019 12,835 11,238 11,100 8,018 16,959 8,037 -8.64%
-
Tax Rate 24.60% 29.49% 24.35% 28.71% 18.41% 40.63% 7.47% -
Total Cost 47,981 54,107 62,954 37,722 43,439 102,651 18,246 90.62%
-
Net Worth 489,170 392,810 483,715 407,173 404,464 31,887,392 301,658 38.06%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 489,170 392,810 483,715 407,173 404,464 31,887,392 301,658 38.06%
NOSH 1,352,620 1,148,080 1,073,380 981,380 981,380 889,380 750,822 48.10%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.76% 19.17% 15.15% 22.74% 15.58% 14.18% 30.58% -
ROE 1.43% 3.27% 2.32% 2.73% 1.98% 0.05% 2.66% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.58 7.41 6.70 5.54 5.79 18.54 4.35 3.49%
EPS 0.58 1.42 1.16 1.26 0.90 2.63 1.33 -42.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.4347 0.4367 0.4623 0.455 49.43 0.4998 -12.73%
Adjusted Per Share Value based on latest NOSH - 981,380
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.97 3.61 4.00 2.64 2.78 6.46 1.42 63.62%
EPS 0.38 0.69 0.61 0.60 0.43 0.92 0.43 -7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2641 0.212 0.2611 0.2198 0.2183 17.2127 0.1628 38.10%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.375 0.32 0.385 0.385 0.405 0.515 0.53 -
P/RPS 8.18 4.32 5.75 6.95 7.00 2.78 12.17 -23.28%
P/EPS 64.13 22.53 37.95 30.55 44.90 19.59 39.80 37.48%
EY 1.56 4.44 2.64 3.27 2.23 5.10 2.51 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.88 0.83 0.89 0.01 1.06 -9.01%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 23/02/23 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 -
Price 0.355 0.365 0.345 0.425 0.395 0.52 0.49 -
P/RPS 7.75 4.93 5.15 7.67 6.82 2.80 11.25 -22.01%
P/EPS 60.71 25.70 34.00 33.72 43.79 19.78 36.80 39.66%
EY 1.65 3.89 2.94 2.97 2.28 5.06 2.72 -28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.79 0.92 0.87 0.01 0.98 -7.63%

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