[NCT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -52.72%
YoY- 10179.49%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 66,942 74,192 48,822 51,457 119,610 26,283 49,233 22.66%
PBT 18,203 14,856 15,570 9,827 28,566 8,686 13,436 22.37%
Tax -5,368 -3,618 -4,470 -1,809 -11,607 -649 -3,957 22.47%
NP 12,835 11,238 11,100 8,018 16,959 8,037 9,479 22.32%
-
NP to SH 12,835 11,238 11,100 8,018 16,959 8,037 9,479 22.32%
-
Tax Rate 29.49% 24.35% 28.71% 18.41% 40.63% 7.47% 29.45% -
Total Cost 54,107 62,954 37,722 43,439 102,651 18,246 39,754 22.74%
-
Net Worth 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.16%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.16%
NOSH 1,148,080 1,073,380 981,380 981,380 889,380 750,822 603,380 53.37%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.17% 15.15% 22.74% 15.58% 14.18% 30.58% 19.25% -
ROE 3.27% 2.32% 2.73% 1.98% 0.05% 2.66% 4.32% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.41 6.70 5.54 5.79 18.54 4.35 9.26 -13.77%
EPS 1.42 1.16 1.26 0.90 2.63 1.33 1.78 -13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4347 0.4367 0.4623 0.455 49.43 0.4998 0.4131 3.44%
Adjusted Per Share Value based on latest NOSH - 981,380
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.61 4.00 2.64 2.78 6.46 1.42 2.66 22.51%
EPS 0.69 0.61 0.60 0.43 0.92 0.43 0.51 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.2611 0.2198 0.2183 17.2127 0.1628 0.1186 47.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.32 0.385 0.385 0.405 0.515 0.53 0.55 -
P/RPS 4.32 5.75 6.95 7.00 2.78 12.17 5.94 -19.08%
P/EPS 22.53 37.95 30.55 44.90 19.59 39.80 30.85 -18.85%
EY 4.44 2.64 3.27 2.23 5.10 2.51 3.24 23.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.83 0.89 0.01 1.06 1.33 -32.27%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 -
Price 0.365 0.345 0.425 0.395 0.52 0.49 0.555 -
P/RPS 4.93 5.15 7.67 6.82 2.80 11.25 5.99 -12.14%
P/EPS 25.70 34.00 33.72 43.79 19.78 36.80 31.14 -11.98%
EY 3.89 2.94 2.97 2.28 5.06 2.72 3.21 13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.92 0.87 0.01 0.98 1.34 -26.69%

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