[NCT] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -41.96%
YoY- 311.37%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 101,412 135,448 130,693 135,572 176,812 82,095 73,014 24.46%
PBT 2,112 6,167 10,681 16,122 25,228 6,964 5,408 -46.54%
Tax -1,928 -2,547 -2,638 -3,530 -4,932 -1,598 -644 107.58%
NP 184 3,620 8,042 12,592 20,296 5,366 4,764 -88.55%
-
NP to SH 184 2,842 6,726 10,926 18,824 5,472 4,488 -88.08%
-
Tax Rate 91.29% 41.30% 24.70% 21.90% 19.55% 22.95% 11.91% -
Total Cost 101,228 131,828 122,650 122,980 156,516 76,729 68,250 30.02%
-
Net Worth 96,169 94,280 111,873 114,499 113,826 110,272 121,000 -14.18%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 2,357 3,138 4,704 9,414 2,849 3,797 -
Div Payout % - 82.94% 46.66% 43.05% 50.02% 52.07% 84.62% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 96,169 94,280 111,873 114,499 113,826 110,272 121,000 -14.18%
NOSH 497,615 497,615 483,115 483,115 483,115 483,115 483,115 1.98%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.18% 2.67% 6.15% 9.29% 11.48% 6.54% 6.52% -
ROE 0.19% 3.01% 6.01% 9.54% 16.54% 4.96% 3.71% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.92 28.73 27.76 28.82 37.56 17.29 15.38 22.74%
EPS 0.04 0.60 1.43 2.32 4.00 1.16 0.95 -87.87%
DPS 0.00 0.50 0.67 1.00 2.00 0.60 0.80 -
NAPS 0.1984 0.20 0.2376 0.2434 0.2418 0.2322 0.2549 -15.37%
Adjusted Per Share Value based on latest NOSH - 483,115
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.00 8.01 7.73 8.01 10.45 4.85 4.32 24.45%
EPS 0.01 0.17 0.40 0.65 1.11 0.32 0.27 -88.86%
DPS 0.00 0.14 0.19 0.28 0.56 0.17 0.22 -
NAPS 0.0569 0.0557 0.0661 0.0677 0.0673 0.0652 0.0715 -14.11%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.24 0.26 0.275 0.235 0.20 0.20 0.20 -
P/RPS 1.15 0.90 0.99 0.82 0.53 1.16 1.30 -7.84%
P/EPS 632.25 43.13 19.25 10.12 5.00 17.36 21.15 861.21%
EY 0.16 2.32 5.20 9.88 19.99 5.76 4.73 -89.51%
DY 0.00 1.92 2.42 4.26 10.00 3.00 4.00 -
P/NAPS 1.21 1.30 1.16 0.97 0.83 0.86 0.78 33.97%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/06/20 27/02/20 22/11/19 15/08/19 16/05/19 28/02/19 23/11/18 -
Price 0.235 0.26 0.28 0.255 0.205 0.205 0.21 -
P/RPS 1.12 0.90 1.01 0.88 0.55 1.19 1.37 -12.55%
P/EPS 619.08 43.13 19.60 10.98 5.13 17.79 22.21 817.45%
EY 0.16 2.32 5.10 9.11 19.51 5.62 4.50 -89.16%
DY 0.00 1.92 2.38 3.92 9.76 2.93 3.81 -
P/NAPS 1.18 1.30 1.18 1.05 0.85 0.88 0.82 27.43%

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