[NCT] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -41.14%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 120,278 139,055 146,401 125,273 120,894 115,937 102,346 11.30%
PBT -2,596 2,870 15,904 14,124 18,660 16,238 13,760 -
Tax -2,888 -3,284 -3,635 -2,526 -2,516 -2,548 -1,911 31.52%
NP -5,484 -414 12,269 11,598 16,144 13,690 11,849 -
-
NP to SH -9,724 -5,996 6,154 7,053 11,982 10,953 9,971 -
-
Tax Rate - 114.43% 22.86% 17.88% 13.48% 15.69% 13.89% -
Total Cost 125,762 139,469 134,132 113,675 104,750 102,247 90,497 24.40%
-
Net Worth 110,053 110,343 121,890 126,200 123,750 114,498 108,102 1.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 3,700 3,700 -
Div Payout % - - - - - 33.78% 37.11% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 110,053 110,343 121,890 126,200 123,750 114,498 108,102 1.19%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 470,214 1.81%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.56% -0.30% 8.38% 9.26% 13.35% 11.81% 11.58% -
ROE -8.84% -5.43% 5.05% 5.59% 9.68% 9.57% 9.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.90 28.78 30.30 25.05 24.98 24.00 21.77 9.32%
EPS -2.01 -1.24 1.27 1.41 2.48 2.27 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.79 -
NAPS 0.2278 0.2284 0.2523 0.2524 0.2557 0.237 0.2299 -0.60%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.49 7.51 7.90 6.76 6.53 6.26 5.52 11.34%
EPS -0.52 -0.32 0.33 0.38 0.65 0.59 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.0594 0.0596 0.0658 0.0681 0.0668 0.0618 0.0584 1.13%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.18 0.205 0.245 0.245 0.265 0.27 0.285 -
P/RPS 0.72 0.71 0.81 0.98 1.06 1.13 1.31 -32.78%
P/EPS -8.94 -16.52 19.23 17.37 10.70 11.91 13.44 -
EY -11.18 -6.05 5.20 5.76 9.34 8.40 7.44 -
DY 0.00 0.00 0.00 0.00 0.00 2.84 2.76 -
P/NAPS 0.79 0.90 0.97 0.97 1.04 1.14 1.24 -25.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 24/05/16 29/02/16 19/11/15 25/08/15 -
Price 0.20 0.205 0.21 0.255 0.255 0.27 0.25 -
P/RPS 0.80 0.71 0.69 1.02 1.02 1.13 1.15 -21.40%
P/EPS -9.94 -16.52 16.49 18.08 10.30 11.91 11.79 -
EY -10.06 -6.05 6.07 5.53 9.71 8.40 8.48 -
DY 0.00 0.00 0.00 0.00 0.00 2.84 3.15 -
P/NAPS 0.88 0.90 0.83 1.01 1.00 1.14 1.09 -13.24%

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