[NCT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -15.21%
YoY- 552.88%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 48,822 51,457 119,610 26,283 49,233 15,476 35,504 23.73%
PBT 15,570 9,827 28,566 8,686 13,436 461 7,768 59.17%
Tax -4,470 -1,809 -11,607 -649 -3,957 -383 -3,001 30.52%
NP 11,100 8,018 16,959 8,037 9,479 78 4,767 75.95%
-
NP to SH 11,100 8,018 16,959 8,037 9,479 78 4,767 75.95%
-
Tax Rate 28.71% 18.41% 40.63% 7.47% 29.45% 83.08% 38.63% -
Total Cost 37,722 43,439 102,651 18,246 39,754 15,398 30,737 14.67%
-
Net Worth 407,173 404,464 31,887,392 301,658 219,671 124,247 111,423 137.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 407,173 404,464 31,887,392 301,658 219,671 124,247 111,423 137.81%
NOSH 981,380 981,380 889,380 750,822 603,380 603,380 530,157 50.93%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 22.74% 15.58% 14.18% 30.58% 19.25% 0.50% 13.43% -
ROE 2.73% 1.98% 0.05% 2.66% 4.32% 0.06% 4.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.54 5.79 18.54 4.35 9.26 2.91 6.71 -12.02%
EPS 1.26 0.90 2.63 1.33 1.78 0.01 0.90 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4623 0.455 49.43 0.4998 0.4131 0.2338 0.2107 69.09%
Adjusted Per Share Value based on latest NOSH - 750,822
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.64 2.78 6.46 1.42 2.66 0.84 1.92 23.72%
EPS 0.60 0.43 0.92 0.43 0.51 0.00 0.26 74.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2198 0.2183 17.2127 0.1628 0.1186 0.0671 0.0601 137.93%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.385 0.405 0.515 0.53 0.55 0.60 0.325 -
P/RPS 6.95 7.00 2.78 12.17 5.94 20.60 4.84 27.36%
P/EPS 30.55 44.90 19.59 39.80 30.85 4,087.89 36.05 -10.47%
EY 3.27 2.23 5.10 2.51 3.24 0.02 2.77 11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.01 1.06 1.33 2.57 1.54 -33.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 27/05/21 02/03/21 -
Price 0.425 0.395 0.52 0.49 0.555 0.64 0.41 -
P/RPS 7.67 6.82 2.80 11.25 5.99 21.98 6.11 16.41%
P/EPS 33.72 43.79 19.78 36.80 31.14 4,360.42 45.48 -18.12%
EY 2.97 2.28 5.06 2.72 3.21 0.02 2.20 22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.01 0.98 1.34 2.74 1.95 -39.47%

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