[NCT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 47.29%
YoY- 514.17%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 232,628 200,558 205,828 210,602 121,322 129,418 61,904 141.51%
PBT 53,670 50,794 39,308 51,149 30,110 27,794 1,844 844.25%
Tax -13,196 -12,558 -7,236 -16,596 -6,652 -8,680 -1,532 319.64%
NP 40,474 38,236 32,072 34,553 23,458 19,114 312 2455.02%
-
NP to SH 40,474 38,236 32,072 34,553 23,458 19,114 312 2455.02%
-
Tax Rate 24.59% 24.72% 18.41% 32.45% 22.09% 31.23% 83.08% -
Total Cost 192,153 162,322 173,756 176,049 97,864 110,304 61,592 113.36%
-
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
NOSH 1,073,380 981,380 981,380 889,380 750,822 603,380 603,380 46.76%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 17.40% 19.06% 15.58% 16.41% 19.34% 14.77% 0.50% -
ROE 8.37% 9.39% 7.93% 0.11% 7.78% 8.70% 0.25% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.00 22.77 23.15 32.65 20.10 24.34 11.65 48.06%
EPS 4.25 4.22 3.60 5.27 3.83 3.48 0.04 2136.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.4623 0.455 49.43 0.4998 0.4131 0.2338 51.60%
Adjusted Per Share Value based on latest NOSH - 889,380
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.56 10.83 11.11 11.37 6.55 6.99 3.34 141.62%
EPS 2.18 2.06 1.73 1.87 1.27 1.03 0.02 2175.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2611 0.2198 0.2183 17.2127 0.1628 0.1186 0.0671 147.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.385 0.385 0.405 0.515 0.53 0.55 0.60 -
P/RPS 1.83 1.69 1.75 1.58 2.64 2.26 5.15 -49.80%
P/EPS 10.54 8.87 11.23 9.62 13.64 15.30 1,021.97 -95.24%
EY 9.49 11.28 8.91 10.40 7.33 6.54 0.10 1974.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.89 0.01 1.06 1.33 2.57 -51.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 27/05/21 -
Price 0.345 0.425 0.395 0.52 0.49 0.555 0.64 -
P/RPS 1.64 1.87 1.71 1.59 2.44 2.28 5.49 -55.28%
P/EPS 9.44 9.79 10.95 9.71 12.61 15.44 1,090.10 -95.77%
EY 10.59 10.21 9.13 10.30 7.93 6.48 0.09 2294.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 0.87 0.01 0.98 1.34 2.74 -56.32%

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