[NCT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.94%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 27,221 85,633 50,075 30,758 14,201 89,603 60,082 -41.03%
PBT 6,288 9,188 6,081 3,680 3,427 14,089 14,284 -42.16%
Tax -648 -1,087 -412 -184 -93 -1,123 -2,735 -61.74%
NP 5,640 8,101 5,669 3,496 3,334 12,966 11,549 -38.01%
-
NP to SH 5,029 6,673 5,382 3,506 3,341 12,968 11,532 -42.52%
-
Tax Rate 10.31% 11.83% 6.78% 5.00% 2.71% 7.97% 19.15% -
Total Cost 21,581 77,532 44,406 27,262 10,867 76,637 48,533 -41.77%
-
Net Worth 102,605 94,266 91,527 89,321 89,525 86,525 83,452 14.78%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 3,421 - - - 3,254 - -
Div Payout % - 51.28% - - - 25.09% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 102,605 94,266 91,527 89,321 89,525 86,525 83,452 14.78%
NOSH 384,528 342,166 334,285 327,663 324,368 325,405 324,845 11.91%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.72% 9.46% 11.32% 11.37% 23.48% 14.47% 19.22% -
ROE 4.90% 7.08% 5.88% 3.93% 3.73% 14.99% 13.82% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.35 25.03 14.98 9.39 4.38 27.54 18.50 -45.98%
EPS 1.36 1.95 1.61 1.07 1.03 4.02 3.55 -47.28%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2769 0.2755 0.2738 0.2726 0.276 0.2659 0.2569 5.12%
Adjusted Per Share Value based on latest NOSH - 353,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.61 5.06 2.96 1.82 0.84 5.30 3.55 -40.99%
EPS 0.30 0.39 0.32 0.21 0.20 0.77 0.68 -42.07%
DPS 0.00 0.20 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.0607 0.0557 0.0541 0.0528 0.0529 0.0512 0.0493 14.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.26 0.29 0.31 0.325 0.27 0.27 0.27 -
P/RPS 3.54 1.16 2.07 3.46 6.17 0.98 1.46 80.57%
P/EPS 19.16 14.87 19.25 30.37 26.21 6.78 7.61 85.17%
EY 5.22 6.72 5.19 3.29 3.81 14.76 13.15 -46.01%
DY 0.00 3.45 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.94 1.05 1.13 1.19 0.98 1.02 1.05 -7.11%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 26/11/14 28/08/14 22/05/14 28/02/14 25/11/13 -
Price 0.32 0.28 0.295 0.325 0.315 0.29 0.26 -
P/RPS 4.36 1.12 1.97 3.46 7.20 1.05 1.41 112.39%
P/EPS 23.58 14.36 18.32 30.37 30.58 7.28 7.32 118.27%
EY 4.24 6.97 5.46 3.29 3.27 13.74 13.65 -54.16%
DY 0.00 3.57 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 1.16 1.02 1.08 1.19 1.14 1.09 1.01 9.68%

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