[NCT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -96.65%
YoY- -98.01%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 120,278 131,385 145,956 126,400 120,523 107,172 94,942 16.99%
PBT -2,598 -3,545 10,992 7,008 18,596 17,506 16,504 -
Tax -2,887 -3,522 -4,254 -2,632 -2,503 -2,494 -2,016 26.91%
NP -5,485 -7,068 6,738 4,376 16,093 15,012 14,488 -
-
NP to SH -9,724 -12,213 264 400 11,931 11,757 11,920 -
-
Tax Rate - - 38.70% 37.56% 13.46% 14.25% 12.22% -
Total Cost 125,763 138,453 139,218 122,024 104,430 92,160 80,454 34.50%
-
Net Worth 110,053 110,343 121,890 121,938 123,349 114,498 108,102 1.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 110,053 110,343 121,890 121,938 123,349 114,498 108,102 1.19%
NOSH 483,116 483,115 483,115 483,115 482,398 483,115 470,214 1.81%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.56% -5.38% 4.62% 3.46% 13.35% 14.01% 15.26% -
ROE -8.84% -11.07% 0.22% 0.33% 9.67% 10.27% 11.03% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.90 27.20 30.21 26.16 24.98 22.18 20.19 14.92%
EPS -2.01 -2.53 0.06 0.08 2.47 2.44 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2278 0.2284 0.2523 0.2524 0.2557 0.237 0.2299 -0.60%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.49 7.09 7.88 6.82 6.51 5.79 5.12 17.04%
EPS -0.52 -0.66 0.01 0.02 0.64 0.63 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0596 0.0658 0.0658 0.0666 0.0618 0.0584 1.13%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.18 0.205 0.245 0.245 0.265 0.27 0.285 -
P/RPS 0.72 0.75 0.81 0.94 1.06 1.22 1.41 -35.98%
P/EPS -8.94 -8.11 448.35 295.91 10.71 11.09 11.24 -
EY -11.18 -12.33 0.22 0.34 9.33 9.01 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 0.97 0.97 1.04 1.14 1.24 -25.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 24/05/16 29/02/16 19/11/15 25/08/15 -
Price 0.20 0.205 0.21 0.255 0.255 0.27 0.25 -
P/RPS 0.80 0.75 0.70 0.97 1.02 1.22 1.24 -25.23%
P/EPS -9.94 -8.11 384.30 307.99 10.31 11.09 9.86 -
EY -10.06 -12.33 0.26 0.32 9.70 9.01 10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.83 1.01 1.00 1.14 1.09 -13.24%

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