[NCT] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.01%
YoY- -48.54%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 107,172 94,942 108,884 85,633 66,766 61,516 56,804 52.62%
PBT 17,506 16,504 25,152 9,188 8,108 7,360 13,708 17.69%
Tax -2,494 -2,016 -2,592 -1,087 -549 -368 -372 255.14%
NP 15,012 14,488 22,560 8,101 7,558 6,992 13,336 8.20%
-
NP to SH 11,757 11,920 20,116 6,673 7,176 7,012 13,364 -8.17%
-
Tax Rate 14.25% 12.22% 10.31% 11.83% 6.77% 5.00% 2.71% -
Total Cost 92,160 80,454 86,324 77,532 59,208 54,524 43,468 64.96%
-
Net Worth 114,498 108,102 102,605 94,266 91,527 89,321 89,525 17.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 3,421 - - - -
Div Payout % - - - 51.28% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 114,498 108,102 102,605 94,266 91,527 89,321 89,525 17.80%
NOSH 483,115 470,214 384,528 342,166 334,285 327,663 324,368 30.38%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.01% 15.26% 20.72% 9.46% 11.32% 11.37% 23.48% -
ROE 10.27% 11.03% 19.61% 7.08% 7.84% 7.85% 14.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.18 20.19 29.38 25.03 19.97 18.77 17.51 17.05%
EPS 2.44 2.74 5.44 1.95 2.15 2.14 4.12 -29.45%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.237 0.2299 0.2769 0.2755 0.2738 0.2726 0.276 -9.64%
Adjusted Per Share Value based on latest NOSH - 370,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.79 5.12 5.88 4.62 3.60 3.32 3.07 52.58%
EPS 0.63 0.64 1.09 0.36 0.39 0.38 0.72 -8.50%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0618 0.0584 0.0554 0.0509 0.0494 0.0482 0.0483 17.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.27 0.285 0.26 0.29 0.31 0.325 0.27 -
P/RPS 1.22 1.41 0.88 1.16 1.55 1.73 1.54 -14.37%
P/EPS 11.09 11.24 4.79 14.87 14.44 15.19 6.55 42.01%
EY 9.01 8.89 20.88 6.72 6.92 6.58 15.26 -29.59%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.14 1.24 0.94 1.05 1.13 1.19 0.98 10.59%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 25/08/15 25/05/15 27/02/15 26/11/14 28/08/14 22/05/14 -
Price 0.27 0.25 0.32 0.28 0.295 0.325 0.315 -
P/RPS 1.22 1.24 1.09 1.12 1.48 1.73 1.80 -22.82%
P/EPS 11.09 9.86 5.89 14.36 13.74 15.19 7.65 28.06%
EY 9.01 10.14 16.96 6.97 7.28 6.58 13.08 -21.98%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 1.16 1.02 1.08 1.19 1.14 0.00%

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