[NCT] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
07-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 12052.56%
YoY- 2373.14%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 70,269 58,399 48,822 49,233 18,877 23,583 19,195 24.12%
PBT 15,659 11,970 15,570 13,436 -420 1,755 1,357 50.26%
Tax -6,042 -2,676 -4,470 -3,957 3 -533 -106 96.05%
NP 9,617 9,294 11,100 9,479 -417 1,222 1,251 40.44%
-
NP to SH 9,617 9,294 11,100 9,479 -417 757 1,093 43.63%
-
Tax Rate 38.58% 22.36% 28.71% 29.45% - 30.37% 7.81% -
Total Cost 60,652 49,105 37,722 39,754 19,294 22,361 17,944 22.48%
-
Net Worth 555,143 439,842 407,173 219,671 90,821 114,499 121,816 28.73%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 4,800 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 555,143 439,842 407,173 219,671 90,821 114,499 121,816 28.73%
NOSH 1,580,877 1,377,620 981,380 603,380 503,657 483,115 483,115 21.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.69% 15.91% 22.74% 19.25% -2.21% 5.18% 6.52% -
ROE 1.73% 2.11% 2.73% 4.32% -0.46% 0.66% 0.90% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.10 5.03 5.54 9.26 3.93 5.01 4.04 3.95%
EPS 0.70 0.80 1.26 1.78 -0.08 0.16 0.23 20.36%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.4029 0.3786 0.4623 0.4131 0.1892 0.2434 0.2565 7.80%
Adjusted Per Share Value based on latest NOSH - 603,380
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.79 3.15 2.64 2.66 1.02 1.27 1.04 24.02%
EPS 0.52 0.50 0.60 0.51 -0.02 0.04 0.06 43.27%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.2997 0.2374 0.2198 0.1186 0.049 0.0618 0.0658 28.71%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.56 0.335 0.385 0.55 0.275 0.235 0.205 -
P/RPS 10.98 6.66 6.95 5.94 6.99 4.69 5.07 13.73%
P/EPS 80.23 41.88 30.55 30.85 -316.57 146.03 89.07 -1.72%
EY 1.25 2.39 3.27 3.24 -0.32 0.68 1.12 1.84%
DY 0.00 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 1.39 0.88 0.83 1.33 1.45 0.97 0.80 9.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 22/08/23 29/08/22 07/09/21 25/08/20 15/08/19 24/08/18 -
Price 0.505 0.35 0.425 0.555 0.305 0.255 0.22 -
P/RPS 9.90 6.96 7.67 5.99 7.76 5.09 5.44 10.48%
P/EPS 72.35 43.75 33.72 31.14 -351.10 158.46 95.59 -4.53%
EY 1.38 2.29 2.97 3.21 -0.28 0.63 1.05 4.65%
DY 0.00 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 1.25 0.92 0.92 1.34 1.61 1.05 0.86 6.42%

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