[NCT] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 135.55%
YoY- 50.52%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 40,515 32,908 20,250 27,221 35,558 19,317 16,557 81.29%
PBT 5,529 4,879 1,964 6,288 3,107 2,401 265 653.69%
Tax -643 -865 -360 -648 -675 -228 -91 266.91%
NP 4,886 4,014 1,604 5,640 2,432 2,173 174 818.25%
-
NP to SH 3,164 2,858 931 5,029 2,135 1,876 177 580.08%
-
Tax Rate 11.63% 17.73% 18.33% 10.31% 21.73% 9.50% 34.34% -
Total Cost 35,629 28,894 18,646 21,581 33,126 17,144 16,383 67.61%
-
Net Worth 123,750 114,498 108,102 102,605 101,935 95,120 96,500 17.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,700 - - -
Div Payout % - - - - 173.30% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 123,750 114,498 108,102 102,605 101,935 95,120 96,500 17.98%
NOSH 483,968 483,115 470,214 384,528 370,000 347,407 353,999 23.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.06% 12.20% 7.92% 20.72% 6.84% 11.25% 1.05% -
ROE 2.56% 2.50% 0.86% 4.90% 2.09% 1.97% 0.18% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.37 6.81 4.31 7.35 9.61 5.56 4.68 47.18%
EPS 0.65 0.59 0.20 1.36 0.54 0.54 0.05 450.30%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2557 0.237 0.2299 0.2769 0.2755 0.2738 0.2726 -4.16%
Adjusted Per Share Value based on latest NOSH - 384,528
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.19 1.78 1.09 1.47 1.92 1.04 0.89 81.96%
EPS 0.17 0.15 0.05 0.27 0.12 0.10 0.01 557.74%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.0668 0.0618 0.0584 0.0554 0.055 0.0513 0.0521 17.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.265 0.27 0.285 0.26 0.29 0.31 0.325 -
P/RPS 3.17 3.96 6.62 3.54 3.02 5.58 6.95 -40.66%
P/EPS 40.53 45.64 143.94 19.16 50.26 57.41 650.00 -84.19%
EY 2.47 2.19 0.69 5.22 1.99 1.74 0.15 543.95%
DY 0.00 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.04 1.14 1.24 0.94 1.05 1.13 1.19 -8.56%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 25/08/15 25/05/15 27/02/15 26/11/14 28/08/14 -
Price 0.255 0.27 0.25 0.32 0.28 0.295 0.325 -
P/RPS 3.05 3.96 5.81 4.36 2.91 5.31 6.95 -42.16%
P/EPS 39.01 45.64 126.27 23.58 48.52 54.63 650.00 -84.59%
EY 2.56 2.19 0.79 4.24 2.06 1.83 0.15 559.45%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.00 1.14 1.09 1.16 1.02 1.08 1.19 -10.92%

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