[NCT] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 9.95%
YoY- -13.3%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 81,664 84,626 58,399 55,000 66,942 74,192 48,822 40.77%
PBT 15,946 14,165 11,970 9,309 18,203 14,856 15,570 1.59%
Tax -4,818 -4,044 -2,676 -2,290 -5,368 -3,618 -4,470 5.11%
NP 11,128 10,121 9,294 7,019 12,835 11,238 11,100 0.16%
-
NP to SH 11,128 10,121 9,294 7,019 12,835 11,238 11,100 0.16%
-
Tax Rate 30.21% 28.55% 22.36% 24.60% 29.49% 24.35% 28.71% -
Total Cost 70,536 74,505 49,105 47,981 54,107 62,954 37,722 51.60%
-
Net Worth 624,482 570,134 439,842 489,170 392,810 483,715 407,173 32.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 624,482 570,134 439,842 489,170 392,810 483,715 407,173 32.88%
NOSH 1,579,470 1,520,470 1,377,620 1,352,620 1,148,080 1,073,380 981,380 37.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.63% 11.96% 15.91% 12.76% 19.17% 15.15% 22.74% -
ROE 1.78% 1.78% 2.11% 1.43% 3.27% 2.32% 2.73% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.28 5.70 5.03 4.58 7.41 6.70 5.54 -3.14%
EPS 0.70 0.68 0.80 0.58 1.42 1.16 1.26 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.3839 0.3786 0.4075 0.4347 0.4367 0.4623 -8.64%
Adjusted Per Share Value based on latest NOSH - 1,579,470
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.17 5.36 3.70 3.48 4.24 4.70 3.09 40.80%
EPS 0.70 0.64 0.59 0.44 0.81 0.71 0.70 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3954 0.361 0.2785 0.3097 0.2487 0.3063 0.2578 32.89%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.33 0.33 0.335 0.375 0.32 0.385 0.385 -
P/RPS 6.25 5.79 6.66 8.18 4.32 5.75 6.95 -6.81%
P/EPS 45.90 48.42 41.88 64.13 22.53 37.95 30.55 31.08%
EY 2.18 2.07 2.39 1.56 4.44 2.64 3.27 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.88 0.92 0.74 0.88 0.83 -0.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 22/08/23 31/05/23 23/02/23 29/11/22 29/08/22 -
Price 0.325 0.33 0.35 0.355 0.365 0.345 0.425 -
P/RPS 6.16 5.79 6.96 7.75 4.93 5.15 7.67 -13.56%
P/EPS 45.20 48.42 43.75 60.71 25.70 34.00 33.72 21.50%
EY 2.21 2.07 2.29 1.65 3.89 2.94 2.97 -17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.92 0.87 0.84 0.79 0.92 -8.11%

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