[NCT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 53.51%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 47,471 27,221 85,633 50,075 30,758 14,201 89,603 -34.60%
PBT 8,252 6,288 9,188 6,081 3,680 3,427 14,089 -30.06%
Tax -1,008 -648 -1,087 -412 -184 -93 -1,123 -6.96%
NP 7,244 5,640 8,101 5,669 3,496 3,334 12,966 -32.23%
-
NP to SH 5,960 5,029 6,673 5,382 3,506 3,341 12,968 -40.53%
-
Tax Rate 12.22% 10.31% 11.83% 6.78% 5.00% 2.71% 7.97% -
Total Cost 40,227 21,581 77,532 44,406 27,262 10,867 76,637 -35.00%
-
Net Worth 108,102 102,605 94,266 91,527 89,321 89,525 86,525 16.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,421 - - - 3,254 -
Div Payout % - - 51.28% - - - 25.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 108,102 102,605 94,266 91,527 89,321 89,525 86,525 16.04%
NOSH 470,214 384,528 342,166 334,285 327,663 324,368 325,405 27.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.26% 20.72% 9.46% 11.32% 11.37% 23.48% 14.47% -
ROE 5.51% 4.90% 7.08% 5.88% 3.93% 3.73% 14.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.10 7.35 25.03 14.98 9.39 4.38 27.54 -48.85%
EPS 1.37 1.36 1.95 1.61 1.07 1.03 4.02 -51.30%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.2299 0.2769 0.2755 0.2738 0.2726 0.276 0.2659 -9.26%
Adjusted Per Share Value based on latest NOSH - 347,407
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.81 1.61 5.06 2.96 1.82 0.84 5.30 -34.56%
EPS 0.35 0.30 0.39 0.32 0.21 0.20 0.77 -40.96%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.19 -
NAPS 0.0639 0.0607 0.0557 0.0541 0.0528 0.0529 0.0512 15.96%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.285 0.26 0.29 0.31 0.325 0.27 0.27 -
P/RPS 2.82 3.54 1.16 2.07 3.46 6.17 0.98 102.70%
P/EPS 22.49 19.16 14.87 19.25 30.37 26.21 6.78 122.90%
EY 4.45 5.22 6.72 5.19 3.29 3.81 14.76 -55.13%
DY 0.00 0.00 3.45 0.00 0.00 0.00 3.70 -
P/NAPS 1.24 0.94 1.05 1.13 1.19 0.98 1.02 13.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 26/11/14 28/08/14 22/05/14 28/02/14 -
Price 0.25 0.32 0.28 0.295 0.325 0.315 0.29 -
P/RPS 2.48 4.36 1.12 1.97 3.46 7.20 1.05 77.63%
P/EPS 19.72 23.58 14.36 18.32 30.37 30.58 7.28 94.67%
EY 5.07 4.24 6.97 5.46 3.29 3.27 13.74 -48.64%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.45 -
P/NAPS 1.09 1.16 1.02 1.08 1.19 1.14 1.09 0.00%

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