[NCT] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 111.01%
YoY- 255.76%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 74,192 48,822 51,457 119,610 26,283 49,233 15,476 184.04%
PBT 14,856 15,570 9,827 28,566 8,686 13,436 461 910.53%
Tax -3,618 -4,470 -1,809 -11,607 -649 -3,957 -383 346.25%
NP 11,238 11,100 8,018 16,959 8,037 9,479 78 2639.99%
-
NP to SH 11,238 11,100 8,018 16,959 8,037 9,479 78 2639.99%
-
Tax Rate 24.35% 28.71% 18.41% 40.63% 7.47% 29.45% 83.08% -
Total Cost 62,954 37,722 43,439 102,651 18,246 39,754 15,398 155.46%
-
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
NOSH 1,073,380 981,380 981,380 889,380 750,822 603,380 603,380 46.76%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.15% 22.74% 15.58% 14.18% 30.58% 19.25% 0.50% -
ROE 2.32% 2.73% 1.98% 0.05% 2.66% 4.32% 0.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.70 5.54 5.79 18.54 4.35 9.26 2.91 74.27%
EPS 1.16 1.26 0.90 2.63 1.33 1.78 0.01 2271.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.4623 0.455 49.43 0.4998 0.4131 0.2338 51.60%
Adjusted Per Share Value based on latest NOSH - 889,380
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.00 2.64 2.78 6.46 1.42 2.66 0.84 182.77%
EPS 0.61 0.60 0.43 0.92 0.43 0.51 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2611 0.2198 0.2183 17.2127 0.1628 0.1186 0.0671 147.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.385 0.385 0.405 0.515 0.53 0.55 0.60 -
P/RPS 5.75 6.95 7.00 2.78 12.17 5.94 20.60 -57.25%
P/EPS 37.95 30.55 44.90 19.59 39.80 30.85 4,087.89 -95.57%
EY 2.64 3.27 2.23 5.10 2.51 3.24 0.02 2484.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.89 0.01 1.06 1.33 2.57 -51.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 27/05/21 -
Price 0.345 0.425 0.395 0.52 0.49 0.555 0.64 -
P/RPS 5.15 7.67 6.82 2.80 11.25 5.99 21.98 -61.96%
P/EPS 34.00 33.72 43.79 19.78 36.80 31.14 4,360.42 -96.05%
EY 2.94 2.97 2.28 5.06 2.72 3.21 0.02 2676.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 0.87 0.01 0.98 1.34 2.74 -56.32%

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