[NCT] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -163.97%
YoY- -118.28%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 99,866 101,790 111,892 116,598 135,448 125,354 117,061 -10.00%
PBT 10,613 1,001 -1,786 389 6,168 10,920 13,305 -13.93%
Tax -4,986 -2,553 -1,261 -1,797 -2,548 -3,094 -3,204 34.10%
NP 5,627 -1,552 -3,047 -1,408 3,620 7,826 10,101 -32.17%
-
NP to SH 5,627 -1,343 -2,992 -1,818 2,842 7,151 9,607 -29.88%
-
Tax Rate 46.98% 255.04% - 461.95% 41.31% 28.33% 24.08% -
Total Cost 94,239 103,342 114,939 118,006 131,828 117,528 106,960 -8.05%
-
Net Worth 111,423 104,136 90,821 96,169 94,280 111,873 114,499 -1.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,800 4,800 4,800 - 2,353 2,353 2,353 60.49%
Div Payout % 85.31% 0.00% 0.00% - 82.82% 32.91% 24.50% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 111,423 104,136 90,821 96,169 94,280 111,873 114,499 -1.79%
NOSH 530,157 530,157 503,657 497,615 497,615 483,115 483,115 6.36%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.63% -1.52% -2.72% -1.21% 2.67% 6.24% 8.63% -
ROE 5.05% -1.29% -3.29% -1.89% 3.01% 6.39% 8.39% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.88 19.72 23.31 24.05 28.73 26.62 24.88 -16.73%
EPS 1.06 -0.26 -0.62 -0.38 0.60 1.52 2.04 -35.23%
DPS 0.91 0.93 1.00 0.00 0.50 0.50 0.50 48.79%
NAPS 0.2107 0.2017 0.1892 0.1984 0.20 0.2376 0.2434 -9.13%
Adjusted Per Share Value based on latest NOSH - 497,615
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.90 6.02 6.61 6.89 8.01 7.41 6.92 -10.04%
EPS 0.33 -0.08 -0.18 -0.11 0.17 0.42 0.57 -30.42%
DPS 0.28 0.28 0.28 0.00 0.14 0.14 0.14 58.40%
NAPS 0.0659 0.0616 0.0537 0.0569 0.0557 0.0661 0.0677 -1.77%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.325 0.24 0.275 0.24 0.26 0.275 0.235 -
P/RPS 1.72 1.22 1.18 1.00 0.90 1.03 0.94 49.32%
P/EPS 30.54 -92.26 -44.12 -63.99 43.13 18.11 11.51 91.09%
EY 3.27 -1.08 -2.27 -1.56 2.32 5.52 8.69 -47.72%
DY 2.79 3.87 3.64 0.00 1.92 1.82 2.13 19.61%
P/NAPS 1.54 1.19 1.45 1.21 1.30 1.16 0.97 35.90%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 02/03/21 30/11/20 25/08/20 19/06/20 27/02/20 22/11/19 15/08/19 -
Price 0.58 0.25 0.305 0.235 0.26 0.28 0.255 -
P/RPS 3.07 1.27 1.31 0.98 0.90 1.05 1.02 107.76%
P/EPS 54.51 -96.11 -48.93 -62.66 43.13 18.44 12.49 165.87%
EY 1.83 -1.04 -2.04 -1.60 2.32 5.42 8.01 -62.46%
DY 1.57 3.72 3.28 0.00 1.92 1.79 1.96 -13.69%
P/NAPS 2.75 1.24 1.61 1.18 1.30 1.18 1.05 89.45%

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