[NCT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -92.87%
YoY- -63.96%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 82,095 73,014 65,642 54,504 104,035 98,109 90,192 -6.06%
PBT 6,964 5,408 3,442 1,456 15,037 12,864 13,274 -34.87%
Tax -1,598 -644 -320 -212 -526 -1,282 -1,170 23.03%
NP 5,366 4,764 3,122 1,244 14,511 11,581 12,104 -41.77%
-
NP to SH 5,472 4,488 2,656 940 13,179 10,122 11,026 -37.23%
-
Tax Rate 22.95% 11.91% 9.30% 14.56% 3.50% 9.97% 8.81% -
Total Cost 76,729 68,250 62,520 53,260 89,524 86,528 78,088 -1.16%
-
Net Worth 110,272 121,000 121,816 120,663 120,983 116,914 88,506 15.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,849 3,797 5,699 11,392 - - - -
Div Payout % 52.07% 84.62% 214.57% 1,211.95% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 110,272 121,000 121,816 120,663 120,983 116,914 88,506 15.74%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 483,115 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.54% 6.52% 4.76% 2.28% 13.95% 11.80% 13.42% -
ROE 4.96% 3.71% 2.18% 0.78% 10.89% 8.66% 12.46% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.29 15.38 13.82 11.48 21.88 20.31 18.67 -4.97%
EPS 1.16 0.95 0.56 0.20 2.78 2.09 2.28 -36.19%
DPS 0.60 0.80 1.20 2.40 0.00 0.00 0.00 -
NAPS 0.2322 0.2549 0.2565 0.2542 0.2545 0.242 0.1832 17.06%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.19 4.62 4.15 3.45 6.58 6.21 5.71 -6.15%
EPS 0.35 0.28 0.17 0.06 0.83 0.64 0.70 -36.92%
DPS 0.18 0.24 0.36 0.72 0.00 0.00 0.00 -
NAPS 0.0698 0.0765 0.0771 0.0763 0.0765 0.074 0.056 15.77%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.20 0.20 0.205 0.215 0.24 0.255 0.23 -
P/RPS 1.16 1.30 1.48 1.87 1.10 1.26 1.23 -3.82%
P/EPS 17.36 21.15 36.66 108.57 8.66 12.17 10.08 43.53%
EY 5.76 4.73 2.73 0.92 11.55 8.22 9.92 -30.33%
DY 3.00 4.00 5.85 11.16 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.80 0.85 0.94 1.05 1.26 -22.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 24/08/18 18/05/18 28/02/18 28/11/17 24/08/17 -
Price 0.205 0.21 0.22 0.22 0.24 0.24 0.265 -
P/RPS 1.19 1.37 1.59 1.92 1.10 1.18 1.42 -11.08%
P/EPS 17.79 22.21 39.34 111.10 8.66 11.45 11.61 32.80%
EY 5.62 4.50 2.54 0.90 11.55 8.73 8.61 -24.69%
DY 2.93 3.81 5.45 10.91 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.86 0.87 0.94 0.99 1.45 -28.25%

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