[NCT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 182.55%
YoY- -75.91%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 129,418 84,610 135,572 65,642 90,192 145,956 94,942 5.29%
PBT 27,794 214 16,122 3,442 13,274 10,992 16,504 9.06%
Tax -8,680 -956 -3,530 -320 -1,170 -4,254 -2,016 27.51%
NP 19,114 -742 12,592 3,122 12,104 6,738 14,488 4.72%
-
NP to SH 19,114 -742 10,926 2,656 11,026 264 11,920 8.18%
-
Tax Rate 31.23% 446.73% 21.90% 9.30% 8.81% 38.70% 12.22% -
Total Cost 110,304 85,352 122,980 62,520 78,088 139,218 80,454 5.39%
-
Net Worth 219,671 90,821 114,499 121,816 88,506 121,890 108,102 12.53%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 9,600 4,704 5,699 - - - -
Div Payout % - 0.00% 43.05% 214.57% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 219,671 90,821 114,499 121,816 88,506 121,890 108,102 12.53%
NOSH 603,380 503,657 483,115 483,115 483,115 483,115 470,214 4.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.77% -0.88% 9.29% 4.76% 13.42% 4.62% 15.26% -
ROE 8.70% -0.82% 9.54% 2.18% 12.46% 0.22% 11.03% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 24.34 17.63 28.82 13.82 18.67 30.21 20.19 3.16%
EPS 3.48 -0.14 2.32 0.56 2.28 0.06 2.74 4.06%
DPS 0.00 2.00 1.00 1.20 0.00 0.00 0.00 -
NAPS 0.4131 0.1892 0.2434 0.2565 0.1832 0.2523 0.2299 10.25%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.99 4.57 7.32 3.54 4.87 7.88 5.12 5.32%
EPS 1.03 -0.04 0.59 0.14 0.60 0.01 0.64 8.24%
DPS 0.00 0.52 0.25 0.31 0.00 0.00 0.00 -
NAPS 0.1186 0.049 0.0618 0.0658 0.0478 0.0658 0.0584 12.52%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.55 0.275 0.235 0.205 0.23 0.245 0.285 -
P/RPS 2.26 1.56 0.82 1.48 1.23 0.81 1.41 8.17%
P/EPS 15.30 -177.91 10.12 36.66 10.08 448.35 11.24 5.26%
EY 6.54 -0.56 9.88 2.73 9.92 0.22 8.89 -4.98%
DY 0.00 7.27 4.26 5.85 0.00 0.00 0.00 -
P/NAPS 1.33 1.45 0.97 0.80 1.26 0.97 1.24 1.17%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 07/09/21 25/08/20 15/08/19 24/08/18 24/08/17 26/08/16 25/08/15 -
Price 0.555 0.305 0.255 0.22 0.265 0.21 0.25 -
P/RPS 2.28 1.73 0.88 1.59 1.42 0.70 1.24 10.67%
P/EPS 15.44 -197.32 10.98 39.34 11.61 384.30 9.86 7.75%
EY 6.48 -0.51 9.11 2.54 8.61 0.26 10.14 -7.18%
DY 0.00 6.56 3.92 5.45 0.00 0.00 0.00 -
P/NAPS 1.34 1.61 1.05 0.86 1.45 0.83 1.09 3.49%

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