[NCT] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -52.72%
YoY- 10179.49%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 88,335 55,000 51,457 15,476 25,353 44,203 13,626 36.51%
PBT 17,307 9,309 9,827 461 528 6,307 364 90.22%
Tax -5,050 -2,290 -1,809 -383 -482 -1,233 -53 113.56%
NP 12,257 7,019 8,018 78 46 5,074 311 84.37%
-
NP to SH 12,257 7,019 8,018 78 46 4,706 235 93.17%
-
Tax Rate 29.18% 24.60% 18.41% 83.08% 91.29% 19.55% 14.56% -
Total Cost 76,078 47,981 43,439 15,398 25,307 39,129 13,315 33.67%
-
Net Worth 547,469 489,170 404,464 124,247 96,169 113,826 120,663 28.63%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 2,353 2,848 -
Div Payout % - - - - - 50.02% 1,211.95% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 547,469 489,170 404,464 124,247 96,169 113,826 120,663 28.63%
NOSH 1,579,470 1,352,620 981,380 603,380 497,615 483,115 483,115 21.80%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.88% 12.76% 15.58% 0.50% 0.18% 11.48% 2.28% -
ROE 2.24% 1.43% 1.98% 0.06% 0.05% 4.13% 0.19% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.40 4.58 5.79 2.91 5.23 9.39 2.87 14.28%
EPS 0.88 0.58 0.90 0.01 0.01 1.00 0.05 61.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.60 -
NAPS 0.3968 0.4075 0.455 0.2338 0.1984 0.2418 0.2542 7.69%
Adjusted Per Share Value based on latest NOSH - 981,380
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.77 2.97 2.78 0.84 1.37 2.39 0.74 36.38%
EPS 0.66 0.38 0.43 0.00 0.00 0.25 0.01 100.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.15 -
NAPS 0.2955 0.2641 0.2183 0.0671 0.0519 0.0614 0.0651 28.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.445 0.375 0.405 0.60 0.24 0.20 0.215 -
P/RPS 6.95 8.18 7.00 20.60 4.59 2.13 7.49 -1.23%
P/EPS 50.09 64.13 44.90 4,087.89 2,528.99 20.01 434.28 -30.20%
EY 2.00 1.56 2.23 0.02 0.04 5.00 0.23 43.35%
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.79 -
P/NAPS 1.12 0.92 0.89 2.57 1.21 0.83 0.85 4.70%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 31/05/23 30/05/22 27/05/21 19/06/20 16/05/19 18/05/18 -
Price 0.525 0.355 0.395 0.64 0.235 0.205 0.22 -
P/RPS 8.20 7.75 6.82 21.98 4.49 2.18 7.66 1.14%
P/EPS 59.10 60.71 43.79 4,360.42 2,476.30 20.51 444.38 -28.53%
EY 1.69 1.65 2.28 0.02 0.04 4.88 0.23 39.38%
DY 0.00 0.00 0.00 0.00 0.00 2.44 2.73 -
P/NAPS 1.32 0.87 0.87 2.74 1.18 0.85 0.87 7.18%

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