[NCT] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 465.11%
YoY- -75.91%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 44,203 82,095 54,761 32,821 13,626 104,035 73,582 -28.82%
PBT 6,307 6,964 4,056 1,721 364 15,037 9,648 -24.69%
Tax -1,233 -1,598 -483 -160 -53 -526 -962 18.01%
NP 5,074 5,366 3,573 1,561 311 14,511 8,686 -30.14%
-
NP to SH 4,706 5,472 3,366 1,328 235 13,179 7,592 -27.32%
-
Tax Rate 19.55% 22.95% 11.91% 9.30% 14.56% 3.50% 9.97% -
Total Cost 39,129 76,729 51,188 31,260 13,315 89,524 64,896 -28.65%
-
Net Worth 113,826 110,272 121,000 121,816 120,663 120,983 116,914 -1.77%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 2,353 2,849 2,848 2,849 2,848 - - -
Div Payout % 50.02% 52.07% 84.62% 214.57% 1,211.95% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 113,826 110,272 121,000 121,816 120,663 120,983 116,914 -1.77%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 483,115 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.48% 6.54% 6.52% 4.76% 2.28% 13.95% 11.80% -
ROE 4.13% 4.96% 2.78% 1.09% 0.19% 10.89% 6.49% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.39 17.29 11.54 6.91 2.87 21.88 15.23 -27.58%
EPS 1.00 1.16 0.71 0.28 0.05 2.78 1.57 -25.99%
DPS 0.50 0.60 0.60 0.60 0.60 0.00 0.00 -
NAPS 0.2418 0.2322 0.2549 0.2565 0.2542 0.2545 0.242 -0.05%
Adjusted Per Share Value based on latest NOSH - 483,115
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.39 4.43 2.96 1.77 0.74 5.62 3.97 -28.72%
EPS 0.25 0.30 0.18 0.07 0.01 0.71 0.41 -28.11%
DPS 0.13 0.15 0.15 0.15 0.15 0.00 0.00 -
NAPS 0.0614 0.0595 0.0653 0.0658 0.0651 0.0653 0.0631 -1.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.20 0.20 0.20 0.205 0.215 0.24 0.255 -
P/RPS 2.13 1.16 1.73 2.97 7.49 1.10 1.67 17.62%
P/EPS 20.01 17.36 28.21 73.31 434.28 8.66 16.23 14.99%
EY 5.00 5.76 3.55 1.36 0.23 11.55 6.16 -12.99%
DY 2.50 3.00 3.00 2.93 2.79 0.00 0.00 -
P/NAPS 0.83 0.86 0.78 0.80 0.85 0.94 1.05 -14.52%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 28/02/19 23/11/18 24/08/18 18/05/18 28/02/18 28/11/17 -
Price 0.205 0.205 0.21 0.22 0.22 0.24 0.24 -
P/RPS 2.18 1.19 1.82 3.18 7.66 1.10 1.58 23.96%
P/EPS 20.51 17.79 29.62 78.68 444.38 8.66 15.27 21.75%
EY 4.88 5.62 3.38 1.27 0.23 11.55 6.55 -17.83%
DY 2.44 2.93 2.86 2.73 2.73 0.00 0.00 -
P/NAPS 0.85 0.88 0.82 0.86 0.87 0.94 0.99 -9.67%

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