[NCT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -15.66%
YoY- 65.6%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 66,766 61,516 56,804 89,603 80,109 80,206 75,648 -7.98%
PBT 8,108 7,360 13,708 14,089 19,045 30,070 17,956 -41.11%
Tax -549 -368 -372 -1,123 -3,646 -5,260 -336 38.68%
NP 7,558 6,992 13,336 12,966 15,398 24,810 17,620 -43.09%
-
NP to SH 7,176 7,012 13,364 12,968 15,376 24,780 17,596 -44.97%
-
Tax Rate 6.77% 5.00% 2.71% 7.97% 19.14% 17.49% 1.87% -
Total Cost 59,208 54,524 43,468 76,637 64,710 55,396 58,028 1.34%
-
Net Worth 91,527 89,321 89,525 86,525 83,452 86,409 78,767 10.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,254 - - - -
Div Payout % - - - 25.09% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 91,527 89,321 89,525 86,525 83,452 86,409 78,767 10.51%
NOSH 334,285 327,663 324,368 325,405 324,845 320,155 318,768 3.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.32% 11.37% 23.48% 14.47% 19.22% 30.93% 23.29% -
ROE 7.84% 7.85% 14.93% 14.99% 18.42% 28.68% 22.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.97 18.77 17.51 27.54 24.66 25.05 23.73 -10.85%
EPS 2.15 2.14 4.12 4.02 4.73 7.74 5.52 -46.63%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2738 0.2726 0.276 0.2659 0.2569 0.2699 0.2471 7.07%
Adjusted Per Share Value based on latest NOSH - 323,018
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.23 3.89 3.60 5.67 5.07 5.08 4.79 -7.94%
EPS 0.45 0.44 0.85 0.82 0.97 1.57 1.11 -45.19%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.0579 0.0565 0.0567 0.0548 0.0528 0.0547 0.0499 10.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.31 0.325 0.27 0.27 0.27 0.275 0.225 -
P/RPS 1.55 1.73 1.54 0.98 1.09 1.10 0.95 38.55%
P/EPS 14.44 15.19 6.55 6.78 5.70 3.55 4.08 132.06%
EY 6.92 6.58 15.26 14.76 17.53 28.15 24.53 -56.95%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 0.98 1.02 1.05 1.02 0.91 15.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 22/05/14 28/02/14 25/11/13 21/08/13 27/05/13 -
Price 0.295 0.325 0.315 0.29 0.26 0.285 0.26 -
P/RPS 1.48 1.73 1.80 1.05 1.05 1.14 1.10 21.85%
P/EPS 13.74 15.19 7.65 7.28 5.49 3.68 4.71 104.03%
EY 7.28 6.58 13.08 13.74 18.21 27.16 21.23 -50.97%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.14 1.09 1.01 1.06 1.05 1.89%

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