[NCT] QoQ Annualized 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- -47.53%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 108,884 85,633 66,766 61,516 56,804 89,603 80,109 22.72%
PBT 25,152 9,188 8,108 7,360 13,708 14,089 19,045 20.39%
Tax -2,592 -1,087 -549 -368 -372 -1,123 -3,646 -20.36%
NP 22,560 8,101 7,558 6,992 13,336 12,966 15,398 29.02%
-
NP to SH 20,116 6,673 7,176 7,012 13,364 12,968 15,376 19.63%
-
Tax Rate 10.31% 11.83% 6.77% 5.00% 2.71% 7.97% 19.14% -
Total Cost 86,324 77,532 59,208 54,524 43,468 76,637 64,710 21.20%
-
Net Worth 102,605 94,266 91,527 89,321 89,525 86,525 83,452 14.78%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 3,421 - - - 3,254 - -
Div Payout % - 51.28% - - - 25.09% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 102,605 94,266 91,527 89,321 89,525 86,525 83,452 14.78%
NOSH 384,528 342,166 334,285 327,663 324,368 325,405 324,845 11.91%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.72% 9.46% 11.32% 11.37% 23.48% 14.47% 19.22% -
ROE 19.61% 7.08% 7.84% 7.85% 14.93% 14.99% 18.42% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.38 25.03 19.97 18.77 17.51 27.54 24.66 12.39%
EPS 5.44 1.95 2.15 2.14 4.12 4.02 4.73 9.78%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2769 0.2755 0.2738 0.2726 0.276 0.2659 0.2569 5.12%
Adjusted Per Share Value based on latest NOSH - 353,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.89 5.42 4.22 3.89 3.59 5.67 5.07 22.71%
EPS 1.27 0.42 0.45 0.44 0.85 0.82 0.97 19.69%
DPS 0.00 0.22 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.0649 0.0597 0.0579 0.0565 0.0567 0.0548 0.0528 14.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.26 0.29 0.31 0.325 0.27 0.27 0.27 -
P/RPS 0.88 1.16 1.55 1.73 1.54 0.98 1.09 -13.30%
P/EPS 4.79 14.87 14.44 15.19 6.55 6.78 5.70 -10.95%
EY 20.88 6.72 6.92 6.58 15.26 14.76 17.53 12.37%
DY 0.00 3.45 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.94 1.05 1.13 1.19 0.98 1.02 1.05 -7.11%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 26/11/14 28/08/14 22/05/14 28/02/14 25/11/13 -
Price 0.32 0.28 0.295 0.325 0.315 0.29 0.26 -
P/RPS 1.09 1.12 1.48 1.73 1.80 1.05 1.05 2.52%
P/EPS 5.89 14.36 13.74 15.19 7.65 7.28 5.49 4.80%
EY 16.96 6.97 7.28 6.58 13.08 13.74 18.21 -4.63%
DY 0.00 3.57 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 1.16 1.02 1.08 1.19 1.14 1.09 1.01 9.68%

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