[NCT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 132.66%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 35,558 19,317 16,557 14,201 29,521 19,979 21,191 41.07%
PBT 3,107 2,401 265 3,427 2,239 -751 10,546 -55.62%
Tax -675 -228 -91 -93 -822 -105 -2,546 -58.63%
NP 2,432 2,173 174 3,334 1,417 -856 8,000 -54.69%
-
NP to SH 2,135 1,876 177 3,341 1,436 -859 7,991 -58.41%
-
Tax Rate 21.73% 9.50% 34.34% 2.71% 36.71% - 24.14% -
Total Cost 33,126 17,144 16,383 10,867 28,104 20,835 13,191 84.44%
-
Net Worth 101,935 95,120 96,500 89,525 85,890 84,875 86,617 11.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,700 - - - 3,230 - - -
Div Payout % 173.30% - - - 224.94% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 101,935 95,120 96,500 89,525 85,890 84,875 86,617 11.43%
NOSH 370,000 347,407 353,999 324,368 323,018 330,384 320,923 9.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.84% 11.25% 1.05% 23.48% 4.80% -4.28% 37.75% -
ROE 2.09% 1.97% 0.18% 3.73% 1.67% -1.01% 9.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.61 5.56 4.68 4.38 9.14 6.05 6.60 28.37%
EPS 0.54 0.54 0.05 1.03 0.47 -0.26 2.49 -63.80%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2755 0.2738 0.2726 0.276 0.2659 0.2569 0.2699 1.37%
Adjusted Per Share Value based on latest NOSH - 324,368
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.92 1.04 0.89 0.77 1.59 1.08 1.14 41.42%
EPS 0.12 0.10 0.01 0.18 0.08 -0.05 0.43 -57.19%
DPS 0.20 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.055 0.0513 0.0521 0.0483 0.0464 0.0458 0.0468 11.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.29 0.31 0.325 0.27 0.27 0.27 0.275 -
P/RPS 3.02 5.58 6.95 6.17 2.95 4.46 4.16 -19.17%
P/EPS 50.26 57.41 650.00 26.21 60.73 -103.85 11.04 173.92%
EY 1.99 1.74 0.15 3.81 1.65 -0.96 9.05 -63.46%
DY 3.45 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 1.05 1.13 1.19 0.98 1.02 1.05 1.02 1.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 22/05/14 28/02/14 25/11/13 21/08/13 -
Price 0.28 0.295 0.325 0.315 0.29 0.26 0.285 -
P/RPS 2.91 5.31 6.95 7.20 3.17 4.30 4.32 -23.10%
P/EPS 48.52 54.63 650.00 30.58 65.23 -100.00 11.45 161.17%
EY 2.06 1.83 0.15 3.27 1.53 -1.00 8.74 -61.74%
DY 3.57 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.02 1.08 1.19 1.14 1.09 1.01 1.06 -2.52%

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