[NCT] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
02-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 518.99%
YoY- 97.99%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 126,496 120,345 89,989 99,866 101,790 111,892 116,598 5.57%
PBT 30,351 24,402 10,546 10,613 1,001 -1,786 389 1721.08%
Tax -7,990 -8,847 -4,887 -4,986 -2,553 -1,261 -1,797 170.15%
NP 22,361 15,555 5,659 5,627 -1,552 -3,047 -1,408 -
-
NP to SH 22,361 15,555 5,659 5,627 -1,343 -2,992 -1,818 -
-
Tax Rate 26.33% 36.26% 46.34% 46.98% 255.04% - 461.95% -
Total Cost 104,135 104,790 84,330 94,239 103,342 114,939 118,006 -7.99%
-
Net Worth 301,658 219,671 124,247 111,423 104,136 90,821 96,169 114.13%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 4,800 4,800 4,800 4,800 - -
Div Payout % - - 84.83% 85.31% 0.00% 0.00% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 301,658 219,671 124,247 111,423 104,136 90,821 96,169 114.13%
NOSH 750,822 603,380 603,380 530,157 530,157 503,657 497,615 31.51%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.68% 12.93% 6.29% 5.63% -1.52% -2.72% -1.21% -
ROE 7.41% 7.08% 4.55% 5.05% -1.29% -3.29% -1.89% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.96 22.63 16.93 18.88 19.72 23.31 24.05 -8.75%
EPS 3.70 2.93 1.06 1.06 -0.26 -0.62 -0.38 -
DPS 0.00 0.00 0.90 0.91 0.93 1.00 0.00 -
NAPS 0.4998 0.4131 0.2338 0.2107 0.2017 0.1892 0.1984 85.03%
Adjusted Per Share Value based on latest NOSH - 530,157
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.83 6.50 4.86 5.39 5.49 6.04 6.29 5.63%
EPS 1.21 0.84 0.31 0.30 -0.07 -0.16 -0.10 -
DPS 0.00 0.00 0.26 0.26 0.26 0.26 0.00 -
NAPS 0.1628 0.1186 0.0671 0.0601 0.0562 0.049 0.0519 114.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.53 0.55 0.60 0.325 0.24 0.275 0.24 -
P/RPS 2.53 2.43 3.54 1.72 1.22 1.18 1.00 85.56%
P/EPS 14.31 18.80 56.34 30.54 -92.26 -44.12 -63.99 -
EY 6.99 5.32 1.77 3.27 -1.08 -2.27 -1.56 -
DY 0.00 0.00 1.51 2.79 3.87 3.64 0.00 -
P/NAPS 1.06 1.33 2.57 1.54 1.19 1.45 1.21 -8.43%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 07/09/21 27/05/21 02/03/21 30/11/20 25/08/20 19/06/20 -
Price 0.49 0.555 0.64 0.58 0.25 0.305 0.235 -
P/RPS 2.34 2.45 3.78 3.07 1.27 1.31 0.98 78.55%
P/EPS 13.23 18.97 60.10 54.51 -96.11 -48.93 -62.66 -
EY 7.56 5.27 1.66 1.83 -1.04 -2.04 -1.60 -
DY 0.00 0.00 1.41 1.57 3.72 3.28 0.00 -
P/NAPS 0.98 1.34 2.74 2.75 1.24 1.61 1.18 -11.63%

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