[NCT] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.19%
YoY- 182.88%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 55,189 130,693 73,014 98,109 131,385 107,172 66,766 -3.12%
PBT 5,326 10,681 5,408 12,864 -3,545 17,506 8,108 -6.75%
Tax -4,181 -2,638 -644 -1,282 -3,522 -2,494 -549 40.22%
NP 1,145 8,042 4,764 11,581 -7,068 15,012 7,558 -26.96%
-
NP to SH 1,145 6,726 4,488 10,122 -12,213 11,757 7,176 -26.33%
-
Tax Rate 78.50% 24.70% 11.91% 9.97% - 14.25% 6.77% -
Total Cost 54,044 122,650 68,250 86,528 138,453 92,160 59,208 -1.50%
-
Net Worth 104,136 111,873 121,000 116,914 110,343 114,498 91,527 2.17%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,883 3,138 3,797 - - - - -
Div Payout % 601.04% 46.66% 84.62% - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 104,136 111,873 121,000 116,914 110,343 114,498 91,527 2.17%
NOSH 530,157 483,115 483,115 483,115 483,115 483,115 334,285 7.98%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.08% 6.15% 6.52% 11.80% -5.38% 14.01% 11.32% -
ROE 1.10% 6.01% 3.71% 8.66% -11.07% 10.27% 7.84% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.69 27.76 15.38 20.31 27.20 22.18 19.97 -9.88%
EPS 0.24 1.43 0.95 2.09 -2.53 2.44 2.15 -30.58%
DPS 1.33 0.67 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.2017 0.2376 0.2549 0.242 0.2284 0.237 0.2738 -4.96%
Adjusted Per Share Value based on latest NOSH - 483,115
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.98 7.05 3.94 5.30 7.09 5.79 3.60 -3.09%
EPS 0.06 0.36 0.24 0.55 -0.66 0.63 0.39 -26.77%
DPS 0.37 0.17 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0604 0.0653 0.0631 0.0596 0.0618 0.0494 2.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.24 0.275 0.20 0.255 0.205 0.27 0.31 -
P/RPS 2.25 0.99 1.30 1.26 0.75 1.22 1.55 6.40%
P/EPS 108.19 19.25 21.15 12.17 -8.11 11.09 14.44 39.84%
EY 0.92 5.20 4.73 8.22 -12.33 9.01 6.92 -28.53%
DY 5.56 2.42 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 0.78 1.05 0.90 1.14 1.13 0.86%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 22/11/19 23/11/18 28/11/17 25/11/16 19/11/15 26/11/14 -
Price 0.25 0.28 0.21 0.24 0.205 0.27 0.295 -
P/RPS 2.34 1.01 1.37 1.18 0.75 1.22 1.48 7.92%
P/EPS 112.70 19.60 22.21 11.45 -8.11 11.09 13.74 41.96%
EY 0.89 5.10 4.50 8.73 -12.33 9.01 7.28 -29.52%
DY 5.33 2.38 3.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.18 0.82 0.99 0.90 1.14 1.08 2.32%

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