[NCT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 96.39%
YoY- 514.17%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 174,471 100,279 51,457 210,602 90,992 64,709 15,476 402.03%
PBT 40,253 25,397 9,827 51,149 22,583 13,897 461 1862.83%
Tax -9,897 -6,279 -1,809 -16,596 -4,989 -4,340 -383 772.32%
NP 30,356 19,118 8,018 34,553 17,594 9,557 78 5211.18%
-
NP to SH 30,356 19,118 8,018 34,553 17,594 9,557 78 5211.18%
-
Tax Rate 24.59% 24.72% 18.41% 32.45% 22.09% 31.23% 83.08% -
Total Cost 144,115 81,161 43,439 176,049 73,398 55,152 15,398 343.51%
-
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
NOSH 1,073,380 981,380 981,380 889,380 750,822 603,380 603,380 46.76%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 17.40% 19.06% 15.58% 16.41% 19.34% 14.77% 0.50% -
ROE 6.28% 4.70% 1.98% 0.11% 5.83% 4.35% 0.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.75 11.39 5.79 32.65 15.08 12.17 2.91 207.94%
EPS 3.19 2.11 0.90 5.27 2.87 1.74 0.01 4552.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.4623 0.455 49.43 0.4998 0.4131 0.2338 51.60%
Adjusted Per Share Value based on latest NOSH - 889,380
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.04 6.35 3.26 13.33 5.76 4.09 0.98 401.79%
EPS 1.92 1.21 0.51 2.19 1.11 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3061 0.2577 0.2559 20.1781 0.1909 0.139 0.0786 147.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.385 0.385 0.405 0.515 0.53 0.55 0.60 -
P/RPS 2.44 3.38 7.00 1.58 3.52 4.52 20.60 -75.85%
P/EPS 14.05 17.74 44.90 9.62 18.18 30.60 4,087.89 -97.71%
EY 7.12 5.64 2.23 10.40 5.50 3.27 0.02 4905.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.89 0.01 1.06 1.33 2.57 -51.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 27/05/21 -
Price 0.345 0.425 0.395 0.52 0.49 0.555 0.64 -
P/RPS 2.19 3.73 6.82 1.59 3.25 4.56 21.98 -78.47%
P/EPS 12.59 19.58 43.79 9.71 16.81 30.88 4,360.42 -97.96%
EY 7.94 5.11 2.28 10.30 5.95 3.24 0.02 5282.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 0.87 0.01 0.98 1.34 2.74 -56.32%

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