[NCT] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -94.7%
YoY- -97.79%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 24,726 41,378 20,250 16,557 21,191 22,569 18,378 5.06%
PBT 5,344 3,744 1,964 265 10,546 2,396 2,493 13.53%
Tax -263 -1,469 -360 -91 -2,546 -144 -328 -3.61%
NP 5,081 2,275 1,604 174 8,000 2,252 2,165 15.26%
-
NP to SH 4,861 32 931 177 7,991 2,248 2,164 14.42%
-
Tax Rate 4.92% 39.24% 18.33% 34.34% 24.14% 6.01% 13.16% -
Total Cost 19,645 39,103 18,646 16,383 13,191 20,317 16,213 3.24%
-
Net Worth 88,506 121,890 108,102 96,500 86,617 66,276 55,424 8.10%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 88,506 121,890 108,102 96,500 86,617 66,276 55,424 8.10%
NOSH 483,115 483,115 470,214 353,999 320,923 159,432 147,210 21.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 20.55% 5.50% 7.92% 1.05% 37.75% 9.98% 11.78% -
ROE 5.49% 0.03% 0.86% 0.18% 9.23% 3.39% 3.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.12 8.56 4.31 4.68 6.60 14.16 12.48 -13.78%
EPS 1.01 0.01 0.20 0.05 2.49 1.41 1.47 -6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.2523 0.2299 0.2726 0.2699 0.4157 0.3765 -11.30%
Adjusted Per Share Value based on latest NOSH - 353,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.33 2.23 1.09 0.89 1.14 1.22 0.99 5.03%
EPS 0.26 0.00 0.05 0.01 0.43 0.12 0.12 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0658 0.0584 0.0521 0.0468 0.0358 0.0299 8.12%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.23 0.245 0.285 0.325 0.275 0.24 0.22 -
P/RPS 4.49 2.86 6.62 6.95 4.16 1.70 1.76 16.87%
P/EPS 22.86 3,698.86 143.94 650.00 11.04 17.02 14.97 7.30%
EY 4.37 0.03 0.69 0.15 9.05 5.88 6.68 -6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.97 1.24 1.19 1.02 0.58 0.58 13.79%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 25/08/15 28/08/14 21/08/13 17/08/12 22/08/11 -
Price 0.265 0.21 0.25 0.325 0.285 0.24 0.20 -
P/RPS 5.18 2.45 5.81 6.95 4.32 1.70 1.60 21.60%
P/EPS 26.34 3,170.45 126.27 650.00 11.45 17.02 13.61 11.62%
EY 3.80 0.03 0.79 0.15 8.74 5.88 7.35 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.83 1.09 1.19 1.06 0.58 0.53 18.24%

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