[NCT] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -64.58%
YoY- -131.14%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 89,989 99,866 101,790 111,892 116,598 135,448 125,354 -19.80%
PBT 10,546 10,613 1,001 -1,786 389 6,168 10,920 -2.29%
Tax -4,887 -4,986 -2,553 -1,261 -1,797 -2,548 -3,094 35.58%
NP 5,659 5,627 -1,552 -3,047 -1,408 3,620 7,826 -19.42%
-
NP to SH 5,659 5,627 -1,343 -2,992 -1,818 2,842 7,151 -14.43%
-
Tax Rate 46.34% 46.98% 255.04% - 461.95% 41.31% 28.33% -
Total Cost 84,330 94,239 103,342 114,939 118,006 131,828 117,528 -19.83%
-
Net Worth 124,247 111,423 104,136 90,821 96,169 94,280 111,873 7.23%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 4,800 4,800 4,800 4,800 - 2,353 2,353 60.77%
Div Payout % 84.83% 85.31% 0.00% 0.00% - 82.82% 32.91% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 124,247 111,423 104,136 90,821 96,169 94,280 111,873 7.23%
NOSH 603,380 530,157 530,157 503,657 497,615 497,615 483,115 15.95%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.29% 5.63% -1.52% -2.72% -1.21% 2.67% 6.24% -
ROE 4.55% 5.05% -1.29% -3.29% -1.89% 3.01% 6.39% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.93 18.88 19.72 23.31 24.05 28.73 26.62 -26.02%
EPS 1.06 1.06 -0.26 -0.62 -0.38 0.60 1.52 -21.34%
DPS 0.90 0.91 0.93 1.00 0.00 0.50 0.50 47.91%
NAPS 0.2338 0.2107 0.2017 0.1892 0.1984 0.20 0.2376 -1.06%
Adjusted Per Share Value based on latest NOSH - 503,657
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.32 5.90 6.02 6.61 6.89 8.01 7.41 -19.80%
EPS 0.33 0.33 -0.08 -0.18 -0.11 0.17 0.42 -14.83%
DPS 0.28 0.28 0.28 0.28 0.00 0.14 0.14 58.67%
NAPS 0.0734 0.0659 0.0616 0.0537 0.0569 0.0557 0.0661 7.22%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.60 0.325 0.24 0.275 0.24 0.26 0.275 -
P/RPS 3.54 1.72 1.22 1.18 1.00 0.90 1.03 127.57%
P/EPS 56.34 30.54 -92.26 -44.12 -63.99 43.13 18.11 112.96%
EY 1.77 3.27 -1.08 -2.27 -1.56 2.32 5.52 -53.11%
DY 1.51 2.79 3.87 3.64 0.00 1.92 1.82 -11.69%
P/NAPS 2.57 1.54 1.19 1.45 1.21 1.30 1.16 69.86%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 02/03/21 30/11/20 25/08/20 19/06/20 27/02/20 22/11/19 -
Price 0.64 0.58 0.25 0.305 0.235 0.26 0.28 -
P/RPS 3.78 3.07 1.27 1.31 0.98 0.90 1.05 134.70%
P/EPS 60.10 54.51 -96.11 -48.93 -62.66 43.13 18.44 119.66%
EY 1.66 1.83 -1.04 -2.04 -1.60 2.32 5.42 -54.53%
DY 1.41 1.57 3.72 3.28 0.00 1.92 1.79 -14.69%
P/NAPS 2.74 2.75 1.24 1.61 1.18 1.30 1.18 75.26%

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