[NCT] QoQ 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- -110.75%
YoY- -160.79%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,557 14,201 29,521 19,979 21,191 18,912 23,334 -20.49%
PBT 265 3,427 2,239 -751 10,546 4,489 2,352 -76.76%
Tax -91 -93 -822 -105 -2,546 -84 -391 -62.26%
NP 174 3,334 1,417 -856 8,000 4,405 1,961 -80.19%
-
NP to SH 177 3,341 1,436 -859 7,991 4,399 1,413 -75.05%
-
Tax Rate 34.34% 2.71% 36.71% - 24.14% 1.87% 16.62% -
Total Cost 16,383 10,867 28,104 20,835 13,191 14,507 21,373 -16.28%
-
Net Worth 96,500 89,525 85,890 84,875 86,617 78,767 74,161 19.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,230 - - - 3,195 -
Div Payout % - - 224.94% - - - 226.13% -
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 96,500 89,525 85,890 84,875 86,617 78,767 74,161 19.24%
NOSH 353,999 324,368 323,018 330,384 320,923 318,768 319,523 7.08%
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 1.05% 23.48% 4.80% -4.28% 37.75% 23.29% 8.40% -
ROE 0.18% 3.73% 1.67% -1.01% 9.23% 5.58% 1.91% -
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 4.68 4.38 9.14 6.05 6.60 5.93 7.30 -25.71%
EPS 0.05 1.03 0.47 -0.26 2.49 1.38 0.48 -77.95%
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 1.05 0.90 1.87 1.26 1.34 1.20 1.48 -20.50%
EPS 0.01 0.21 0.09 -0.05 0.51 0.28 0.09 -76.98%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.20 -
NAPS 0.0611 0.0566 0.0543 0.0537 0.0548 0.0498 0.0469 19.34%
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 6.95 6.17 2.95 4.46 4.16 3.79 3.01 74.96%
P/EPS 650.00 26.21 60.73 -103.85 11.04 16.30 49.75 457.34%
EY 0.15 3.81 1.65 -0.96 9.05 6.13 2.01 -82.35%
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 6.95 7.20 3.17 4.30 4.32 4.38 3.01 74.96%
P/EPS 650.00 30.58 65.23 -100.00 11.45 18.84 49.75 457.34%
EY 0.15 3.27 1.53 -1.00 8.74 5.31 2.01 -82.35%
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