[NCT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -98.22%
YoY- -63.96%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 82,095 54,761 32,821 13,626 104,035 73,582 45,096 48.92%
PBT 6,964 4,056 1,721 364 15,037 9,648 6,637 3.24%
Tax -1,598 -483 -160 -53 -526 -962 -585 95.05%
NP 5,366 3,573 1,561 311 14,511 8,686 6,052 -7.68%
-
NP to SH 5,472 3,366 1,328 235 13,179 7,592 5,513 -0.49%
-
Tax Rate 22.95% 11.91% 9.30% 14.56% 3.50% 9.97% 8.81% -
Total Cost 76,729 51,188 31,260 13,315 89,524 64,896 39,044 56.70%
-
Net Worth 110,272 121,000 121,816 120,663 120,983 116,914 88,506 15.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,849 2,848 2,849 2,848 - - - -
Div Payout % 52.07% 84.62% 214.57% 1,211.95% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 110,272 121,000 121,816 120,663 120,983 116,914 88,506 15.74%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 483,115 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.54% 6.52% 4.76% 2.28% 13.95% 11.80% 13.42% -
ROE 4.96% 2.78% 1.09% 0.19% 10.89% 6.49% 6.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.29 11.54 6.91 2.87 21.88 15.23 9.33 50.70%
EPS 1.16 0.71 0.28 0.05 2.78 1.57 1.14 1.16%
DPS 0.60 0.60 0.60 0.60 0.00 0.00 0.00 -
NAPS 0.2322 0.2549 0.2565 0.2542 0.2545 0.242 0.1832 17.06%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.43 2.96 1.77 0.74 5.62 3.97 2.43 49.06%
EPS 0.30 0.18 0.07 0.01 0.71 0.41 0.30 0.00%
DPS 0.15 0.15 0.15 0.15 0.00 0.00 0.00 -
NAPS 0.0595 0.0653 0.0658 0.0651 0.0653 0.0631 0.0478 15.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.20 0.20 0.205 0.215 0.24 0.255 0.23 -
P/RPS 1.16 1.73 2.97 7.49 1.10 1.67 2.46 -39.33%
P/EPS 17.36 28.21 73.31 434.28 8.66 16.23 20.16 -9.46%
EY 5.76 3.55 1.36 0.23 11.55 6.16 4.96 10.45%
DY 3.00 3.00 2.93 2.79 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.80 0.85 0.94 1.05 1.26 -22.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 24/08/18 18/05/18 28/02/18 28/11/17 24/08/17 -
Price 0.205 0.21 0.22 0.22 0.24 0.24 0.265 -
P/RPS 1.19 1.82 3.18 7.66 1.10 1.58 2.84 -43.91%
P/EPS 17.79 29.62 78.68 444.38 8.66 15.27 23.22 -16.23%
EY 5.62 3.38 1.27 0.23 11.55 6.55 4.31 19.29%
DY 2.93 2.86 2.73 2.73 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.86 0.87 0.94 0.99 1.45 -28.25%

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