[NCT] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 126.82%
YoY- 552.0%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 101,412 176,812 54,504 81,480 126,400 108,884 56,804 10.13%
PBT 2,112 25,228 1,456 5,176 7,008 25,152 13,708 -26.76%
Tax -1,928 -4,932 -212 -1,288 -2,632 -2,592 -372 31.51%
NP 184 20,296 1,244 3,888 4,376 22,560 13,336 -50.99%
-
NP to SH 184 18,824 940 2,608 400 20,116 13,364 -51.01%
-
Tax Rate 91.29% 19.55% 14.56% 24.88% 37.56% 10.31% 2.71% -
Total Cost 101,228 156,516 53,260 77,592 122,024 86,324 43,468 15.11%
-
Net Worth 96,169 113,826 120,663 110,633 121,938 102,605 89,525 1.19%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 9,414 11,392 - - - - -
Div Payout % - 50.02% 1,211.95% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 96,169 113,826 120,663 110,633 121,938 102,605 89,525 1.19%
NOSH 497,615 483,115 483,115 483,116 483,115 384,528 324,368 7.38%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.18% 11.48% 2.28% 4.77% 3.46% 20.72% 23.48% -
ROE 0.19% 16.54% 0.78% 2.36% 0.33% 19.61% 14.93% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.92 37.56 11.48 16.87 26.16 29.38 17.51 3.00%
EPS 0.04 4.00 0.20 0.52 0.08 5.44 4.12 -53.77%
DPS 0.00 2.00 2.40 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.2418 0.2542 0.229 0.2524 0.2769 0.276 -5.34%
Adjusted Per Share Value based on latest NOSH - 483,116
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.47 9.54 2.94 4.40 6.82 5.88 3.07 10.09%
EPS 0.01 1.02 0.05 0.14 0.02 1.09 0.72 -50.94%
DPS 0.00 0.51 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0614 0.0651 0.0597 0.0658 0.0554 0.0483 1.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.24 0.20 0.215 0.235 0.245 0.26 0.27 -
P/RPS 1.15 0.53 1.87 1.39 0.94 0.88 1.54 -4.74%
P/EPS 632.25 5.00 108.57 43.53 295.91 4.79 6.55 114.02%
EY 0.16 19.99 0.92 2.30 0.34 20.88 15.26 -53.18%
DY 0.00 10.00 11.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.83 0.85 1.03 0.97 0.94 0.98 3.57%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/06/20 16/05/19 18/05/18 30/05/17 24/05/16 25/05/15 22/05/14 -
Price 0.235 0.205 0.22 0.23 0.255 0.32 0.315 -
P/RPS 1.12 0.55 1.92 1.36 0.97 1.09 1.80 -7.59%
P/EPS 619.08 5.13 111.10 42.61 307.99 5.89 7.65 107.83%
EY 0.16 19.51 0.90 2.35 0.32 16.96 13.08 -51.96%
DY 0.00 9.76 10.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.85 0.87 1.00 1.01 1.16 1.14 0.57%

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