[NCT] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -40.74%
YoY- 69.99%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 65,642 90,192 145,956 94,942 61,516 80,206 83,762 -3.97%
PBT 3,442 13,274 10,992 16,504 7,360 30,070 9,672 -15.81%
Tax -320 -1,170 -4,254 -2,016 -368 -5,260 -738 -12.99%
NP 3,122 12,104 6,738 14,488 6,992 24,810 8,934 -16.06%
-
NP to SH 2,656 11,026 264 11,920 7,012 24,780 8,926 -18.28%
-
Tax Rate 9.30% 8.81% 38.70% 12.22% 5.00% 17.49% 7.63% -
Total Cost 62,520 78,088 139,218 80,454 54,524 55,396 74,828 -2.94%
-
Net Worth 121,816 88,506 121,890 108,102 89,321 86,409 66,259 10.67%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,699 - - - - - - -
Div Payout % 214.57% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 121,816 88,506 121,890 108,102 89,321 86,409 66,259 10.67%
NOSH 483,115 483,115 483,115 470,214 327,663 320,155 159,392 20.28%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.76% 13.42% 4.62% 15.26% 11.37% 30.93% 10.67% -
ROE 2.18% 12.46% 0.22% 11.03% 7.85% 28.68% 13.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.82 18.67 30.21 20.19 18.77 25.05 52.55 -19.94%
EPS 0.56 2.28 0.06 2.74 2.14 7.74 5.60 -31.85%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2565 0.1832 0.2523 0.2299 0.2726 0.2699 0.4157 -7.72%
Adjusted Per Share Value based on latest NOSH - 470,214
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.54 4.87 7.88 5.12 3.32 4.33 4.52 -3.98%
EPS 0.14 0.60 0.01 0.64 0.38 1.34 0.48 -18.55%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0658 0.0478 0.0658 0.0584 0.0482 0.0466 0.0358 10.67%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.205 0.23 0.245 0.285 0.325 0.275 0.24 -
P/RPS 1.48 1.23 0.81 1.41 1.73 1.10 0.46 21.49%
P/EPS 36.66 10.08 448.35 11.24 15.19 3.55 4.29 42.96%
EY 2.73 9.92 0.22 8.89 6.58 28.15 23.33 -30.05%
DY 5.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.26 0.97 1.24 1.19 1.02 0.58 5.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 24/08/17 26/08/16 25/08/15 28/08/14 21/08/13 17/08/12 -
Price 0.22 0.265 0.21 0.25 0.325 0.285 0.24 -
P/RPS 1.59 1.42 0.70 1.24 1.73 1.14 0.46 22.95%
P/EPS 39.34 11.61 384.30 9.86 15.19 3.68 4.29 44.65%
EY 2.54 8.61 0.26 10.14 6.58 27.16 23.33 -30.88%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.45 0.83 1.09 1.19 1.06 0.58 6.78%

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