[NCT] YoY Cumulative 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- 18.51%
YoY- 69.99%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 32,821 45,096 72,978 47,471 30,758 40,103 41,881 -3.97%
PBT 1,721 6,637 5,496 8,252 3,680 15,035 4,836 -15.81%
Tax -160 -585 -2,127 -1,008 -184 -2,630 -369 -12.99%
NP 1,561 6,052 3,369 7,244 3,496 12,405 4,467 -16.06%
-
NP to SH 1,328 5,513 132 5,960 3,506 12,390 4,463 -18.28%
-
Tax Rate 9.30% 8.81% 38.70% 12.22% 5.00% 17.49% 7.63% -
Total Cost 31,260 39,044 69,609 40,227 27,262 27,698 37,414 -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 2,849 - - - - - - -
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 1.09% 6.23% 0.11% 5.51% 3.93% 14.34% 6.74% -
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 6.91 9.33 15.11 10.10 9.39 12.53 26.28 -19.95%
EPS 0.28 1.14 0.03 1.37 1.07 3.87 2.80 -31.85%
DPS 0.60 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 1.77 2.43 3.94 2.56 1.66 2.16 2.26 -3.98%
EPS 0.07 0.30 0.01 0.32 0.19 0.67 0.24 -18.55%
DPS 0.15 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 2.97 2.46 1.62 2.82 3.46 2.20 0.91 21.78%
P/EPS 73.31 20.16 896.69 22.49 30.37 7.11 8.57 42.98%
EY 1.36 4.96 0.11 4.45 3.29 14.07 11.67 -30.09%
DY 2.93 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 3.18 2.84 1.39 2.48 3.46 2.28 0.91 23.17%
P/EPS 78.68 23.22 768.59 19.72 30.37 7.36 8.57 44.67%
EY 1.27 4.31 0.13 5.07 3.29 13.58 11.67 -30.89%
DY 2.73 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