[NCT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4726.26%
YoY- -203.88%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 90,192 81,480 120,278 131,385 145,956 126,400 120,523 -17.58%
PBT 13,274 5,176 -2,598 -3,545 10,992 7,008 18,596 -20.14%
Tax -1,170 -1,288 -2,887 -3,522 -4,254 -2,632 -2,503 -39.79%
NP 12,104 3,888 -5,485 -7,068 6,738 4,376 16,093 -17.31%
-
NP to SH 11,026 2,608 -9,724 -12,213 264 400 11,931 -5.12%
-
Tax Rate 8.81% 24.88% - - 38.70% 37.56% 13.46% -
Total Cost 78,088 77,592 125,763 138,453 139,218 122,024 104,430 -17.63%
-
Net Worth 88,506 110,633 110,053 110,343 121,890 121,938 123,349 -19.86%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 88,506 110,633 110,053 110,343 121,890 121,938 123,349 -19.86%
NOSH 483,115 483,116 483,116 483,115 483,115 483,115 482,398 0.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.42% 4.77% -4.56% -5.38% 4.62% 3.46% 13.35% -
ROE 12.46% 2.36% -8.84% -11.07% 0.22% 0.33% 9.67% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.67 16.87 24.90 27.20 30.21 26.16 24.98 -17.65%
EPS 2.28 0.52 -2.01 -2.53 0.06 0.08 2.47 -5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.229 0.2278 0.2284 0.2523 0.2524 0.2557 -19.94%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.87 4.40 6.49 7.09 7.88 6.82 6.51 -17.60%
EPS 0.60 0.14 -0.52 -0.66 0.01 0.02 0.64 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0597 0.0594 0.0596 0.0658 0.0658 0.0666 -19.85%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.23 0.235 0.18 0.205 0.245 0.245 0.265 -
P/RPS 1.23 1.39 0.72 0.75 0.81 0.94 1.06 10.43%
P/EPS 10.08 43.53 -8.94 -8.11 448.35 295.91 10.71 -3.96%
EY 9.92 2.30 -11.18 -12.33 0.22 0.34 9.33 4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.03 0.79 0.90 0.97 0.97 1.04 13.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 30/05/17 28/02/17 25/11/16 26/08/16 24/05/16 29/02/16 -
Price 0.265 0.23 0.20 0.205 0.21 0.255 0.255 -
P/RPS 1.42 1.36 0.80 0.75 0.70 0.97 1.02 24.70%
P/EPS 11.61 42.61 -9.94 -8.11 384.30 307.99 10.31 8.24%
EY 8.61 2.35 -10.06 -12.33 0.26 0.32 9.70 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.00 0.88 0.90 0.83 1.01 1.00 28.13%

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