[NCT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.92%
YoY- 96.26%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,758 14,201 89,603 60,082 40,103 18,912 87,691 -50.35%
PBT 3,680 3,427 14,089 14,284 15,035 4,489 8,758 -43.98%
Tax -184 -93 -1,123 -2,735 -2,630 -84 -912 -65.70%
NP 3,496 3,334 12,966 11,549 12,405 4,405 7,846 -41.74%
-
NP to SH 3,506 3,341 12,968 11,532 12,390 4,399 7,831 -41.56%
-
Tax Rate 5.00% 2.71% 7.97% 19.15% 17.49% 1.87% 10.41% -
Total Cost 27,262 10,867 76,637 48,533 27,698 14,507 79,845 -51.24%
-
Net Worth 89,321 89,525 86,525 83,452 86,409 78,767 54,012 39.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,254 - - - 2,327 -
Div Payout % - - 25.09% - - - 29.72% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 89,321 89,525 86,525 83,452 86,409 78,767 54,012 39.97%
NOSH 327,663 324,368 325,405 324,845 320,155 318,768 232,713 25.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.37% 23.48% 14.47% 19.22% 30.93% 23.29% 8.95% -
ROE 3.93% 3.73% 14.99% 13.82% 14.34% 5.58% 14.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.39 4.38 27.54 18.50 12.53 5.93 37.68 -60.49%
EPS 1.07 1.03 4.02 3.55 3.87 1.38 2.45 -42.52%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.2726 0.276 0.2659 0.2569 0.2699 0.2471 0.2321 11.35%
Adjusted Per Share Value based on latest NOSH - 330,384
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.95 0.90 5.67 3.80 2.54 1.20 5.55 -50.30%
EPS 0.22 0.21 0.82 0.73 0.78 0.28 0.50 -42.23%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.15 -
NAPS 0.0565 0.0567 0.0548 0.0528 0.0547 0.0498 0.0342 39.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.325 0.27 0.27 0.27 0.275 0.225 0.22 -
P/RPS 3.46 6.17 0.98 1.46 2.20 3.79 0.58 230.00%
P/EPS 30.37 26.21 6.78 7.61 7.11 16.30 6.54 179.12%
EY 3.29 3.81 14.76 13.15 14.07 6.13 15.30 -64.20%
DY 0.00 0.00 3.70 0.00 0.00 0.00 4.55 -
P/NAPS 1.19 0.98 1.02 1.05 1.02 0.91 0.95 16.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 28/02/14 25/11/13 21/08/13 27/05/13 28/02/13 -
Price 0.325 0.315 0.29 0.26 0.285 0.26 0.22 -
P/RPS 3.46 7.20 1.05 1.41 2.28 4.38 0.58 230.00%
P/EPS 30.37 30.58 7.28 7.32 7.36 18.84 6.54 179.12%
EY 3.29 3.27 13.74 13.65 13.58 5.31 15.30 -64.20%
DY 0.00 0.00 3.45 0.00 0.00 0.00 4.55 -
P/NAPS 1.19 1.14 1.09 1.01 1.06 1.05 0.95 16.25%

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