[NCT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 322.78%
YoY- 4076.52%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 54,504 104,035 98,109 90,192 81,480 120,278 131,385 -44.40%
PBT 1,456 15,037 12,864 13,274 5,176 -2,598 -3,545 -
Tax -212 -526 -1,282 -1,170 -1,288 -2,887 -3,522 -84.66%
NP 1,244 14,511 11,581 12,104 3,888 -5,485 -7,068 -
-
NP to SH 940 13,179 10,122 11,026 2,608 -9,724 -12,213 -
-
Tax Rate 14.56% 3.50% 9.97% 8.81% 24.88% - - -
Total Cost 53,260 89,524 86,528 78,088 77,592 125,763 138,453 -47.13%
-
Net Worth 120,663 120,983 116,914 88,506 110,633 110,053 110,343 6.14%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 11,392 - - - - - - -
Div Payout % 1,211.95% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 120,663 120,983 116,914 88,506 110,633 110,053 110,343 6.14%
NOSH 483,115 483,115 483,115 483,115 483,116 483,116 483,115 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.28% 13.95% 11.80% 13.42% 4.77% -4.56% -5.38% -
ROE 0.78% 10.89% 8.66% 12.46% 2.36% -8.84% -11.07% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.48 21.88 20.31 18.67 16.87 24.90 27.20 -43.76%
EPS 0.20 2.78 2.09 2.28 0.52 -2.01 -2.53 -
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2542 0.2545 0.242 0.1832 0.229 0.2278 0.2284 7.40%
Adjusted Per Share Value based on latest NOSH - 483,115
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.45 6.58 6.21 5.71 5.15 7.61 8.31 -44.37%
EPS 0.06 0.83 0.64 0.70 0.16 -0.62 -0.77 -
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0763 0.0765 0.074 0.056 0.07 0.0696 0.0698 6.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.215 0.24 0.255 0.23 0.235 0.18 0.205 -
P/RPS 1.87 1.10 1.26 1.23 1.39 0.72 0.75 83.97%
P/EPS 108.57 8.66 12.17 10.08 43.53 -8.94 -8.11 -
EY 0.92 11.55 8.22 9.92 2.30 -11.18 -12.33 -
DY 11.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.05 1.26 1.03 0.79 0.90 -3.74%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 18/05/18 28/02/18 28/11/17 24/08/17 30/05/17 28/02/17 25/11/16 -
Price 0.22 0.24 0.24 0.265 0.23 0.20 0.205 -
P/RPS 1.92 1.10 1.18 1.42 1.36 0.80 0.75 87.24%
P/EPS 111.10 8.66 11.45 11.61 42.61 -9.94 -8.11 -
EY 0.90 11.55 8.73 8.61 2.35 -10.06 -12.33 -
DY 10.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.99 1.45 1.00 0.88 0.90 -2.23%

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