[NCT] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 206.98%
YoY- 52.35%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 41,378 31,600 40,515 32,908 20,250 27,221 35,558 10.64%
PBT 3,744 1,752 5,529 4,879 1,964 6,288 3,107 13.25%
Tax -1,469 -658 -643 -865 -360 -648 -675 68.01%
NP 2,275 1,094 4,886 4,014 1,604 5,640 2,432 -4.35%
-
NP to SH 32 100 3,164 2,858 931 5,029 2,135 -93.93%
-
Tax Rate 39.24% 37.56% 11.63% 17.73% 18.33% 10.31% 21.73% -
Total Cost 39,103 30,506 35,629 28,894 18,646 21,581 33,126 11.70%
-
Net Worth 121,890 121,938 123,750 114,498 108,102 102,605 101,935 12.67%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,700 -
Div Payout % - - - - - - 173.30% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 121,890 121,938 123,750 114,498 108,102 102,605 101,935 12.67%
NOSH 483,115 483,115 483,968 483,115 470,214 384,528 370,000 19.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.50% 3.46% 12.06% 12.20% 7.92% 20.72% 6.84% -
ROE 0.03% 0.08% 2.56% 2.50% 0.86% 4.90% 2.09% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.56 6.54 8.37 6.81 4.31 7.35 9.61 -7.43%
EPS 0.01 0.02 0.65 0.59 0.20 1.36 0.54 -93.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2523 0.2524 0.2557 0.237 0.2299 0.2769 0.2755 -5.70%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.23 1.71 2.19 1.78 1.09 1.47 1.92 10.50%
EPS 0.00 0.01 0.17 0.15 0.05 0.27 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0658 0.0658 0.0668 0.0618 0.0584 0.0554 0.055 12.70%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.245 0.245 0.265 0.27 0.285 0.26 0.29 -
P/RPS 2.86 3.75 3.17 3.96 6.62 3.54 3.02 -3.56%
P/EPS 3,698.86 1,183.63 40.53 45.64 143.94 19.16 50.26 1660.76%
EY 0.03 0.08 2.47 2.19 0.69 5.22 1.99 -93.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.97 0.97 1.04 1.14 1.24 0.94 1.05 -5.15%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 24/05/16 29/02/16 19/11/15 25/08/15 25/05/15 27/02/15 -
Price 0.21 0.255 0.255 0.27 0.25 0.32 0.28 -
P/RPS 2.45 3.90 3.05 3.96 5.81 4.36 2.91 -10.84%
P/EPS 3,170.45 1,231.95 39.01 45.64 126.27 23.58 48.52 1526.44%
EY 0.03 0.08 2.56 2.19 0.79 4.24 2.06 -94.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.83 1.01 1.00 1.14 1.09 1.16 1.02 -12.85%

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