[NCT] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 3.05%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 85,633 66,766 61,516 56,804 89,603 80,109 80,206 4.44%
PBT 9,188 8,108 7,360 13,708 14,089 19,045 30,070 -54.53%
Tax -1,087 -549 -368 -372 -1,123 -3,646 -5,260 -64.94%
NP 8,101 7,558 6,992 13,336 12,966 15,398 24,810 -52.48%
-
NP to SH 6,673 7,176 7,012 13,364 12,968 15,376 24,780 -58.19%
-
Tax Rate 11.83% 6.77% 5.00% 2.71% 7.97% 19.14% 17.49% -
Total Cost 77,532 59,208 54,524 43,468 76,637 64,710 55,396 25.04%
-
Net Worth 94,266 91,527 89,321 89,525 86,525 83,452 86,409 5.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,421 - - - 3,254 - - -
Div Payout % 51.28% - - - 25.09% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 94,266 91,527 89,321 89,525 86,525 83,452 86,409 5.95%
NOSH 342,166 334,285 327,663 324,368 325,405 324,845 320,155 4.51%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.46% 11.32% 11.37% 23.48% 14.47% 19.22% 30.93% -
ROE 7.08% 7.84% 7.85% 14.93% 14.99% 18.42% 28.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.03 19.97 18.77 17.51 27.54 24.66 25.05 -0.05%
EPS 1.95 2.15 2.14 4.12 4.02 4.73 7.74 -60.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2755 0.2738 0.2726 0.276 0.2659 0.2569 0.2699 1.37%
Adjusted Per Share Value based on latest NOSH - 324,368
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.62 3.60 3.32 3.07 4.84 4.32 4.33 4.40%
EPS 0.36 0.39 0.38 0.72 0.70 0.83 1.34 -58.26%
DPS 0.18 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.0509 0.0494 0.0482 0.0483 0.0467 0.045 0.0466 6.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.29 0.31 0.325 0.27 0.27 0.27 0.275 -
P/RPS 1.16 1.55 1.73 1.54 0.98 1.09 1.10 3.59%
P/EPS 14.87 14.44 15.19 6.55 6.78 5.70 3.55 159.17%
EY 6.72 6.92 6.58 15.26 14.76 17.53 28.15 -61.41%
DY 3.45 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 1.05 1.13 1.19 0.98 1.02 1.05 1.02 1.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 22/05/14 28/02/14 25/11/13 21/08/13 -
Price 0.28 0.295 0.325 0.315 0.29 0.26 0.285 -
P/RPS 1.12 1.48 1.73 1.80 1.05 1.05 1.14 -1.16%
P/EPS 14.36 13.74 15.19 7.65 7.28 5.49 3.68 147.24%
EY 6.97 7.28 6.58 13.08 13.74 18.21 27.16 -59.51%
DY 3.57 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.02 1.08 1.19 1.14 1.09 1.01 1.06 -2.52%

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