[NCT] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 0.57%
YoY- 411.28%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 210,602 126,496 120,345 89,989 99,866 101,790 111,892 52.26%
PBT 51,149 30,351 24,402 10,546 10,613 1,001 -1,786 -
Tax -16,596 -7,990 -8,847 -4,887 -4,986 -2,553 -1,261 454.82%
NP 34,553 22,361 15,555 5,659 5,627 -1,552 -3,047 -
-
NP to SH 34,553 22,361 15,555 5,659 5,627 -1,343 -2,992 -
-
Tax Rate 32.45% 26.33% 36.26% 46.34% 46.98% 255.04% - -
Total Cost 176,049 104,135 104,790 84,330 94,239 103,342 114,939 32.77%
-
Net Worth 31,887,392 301,658 219,671 124,247 111,423 104,136 90,821 4824.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 4,800 4,800 4,800 4,800 -
Div Payout % - - - 84.83% 85.31% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 31,887,392 301,658 219,671 124,247 111,423 104,136 90,821 4824.00%
NOSH 889,380 750,822 603,380 603,380 530,157 530,157 503,657 45.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.41% 17.68% 12.93% 6.29% 5.63% -1.52% -2.72% -
ROE 0.11% 7.41% 7.08% 4.55% 5.05% -1.29% -3.29% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.65 20.96 22.63 16.93 18.88 19.72 23.31 25.11%
EPS 5.36 3.70 2.93 1.06 1.06 -0.26 -0.62 -
DPS 0.00 0.00 0.00 0.90 0.91 0.93 1.00 -
NAPS 49.43 0.4998 0.4131 0.2338 0.2107 0.2017 0.1892 3945.54%
Adjusted Per Share Value based on latest NOSH - 603,380
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.37 6.83 6.50 4.86 5.39 5.49 6.04 52.28%
EPS 1.87 1.21 0.84 0.31 0.30 -0.07 -0.16 -
DPS 0.00 0.00 0.00 0.26 0.26 0.26 0.26 -
NAPS 17.2127 0.1628 0.1186 0.0671 0.0601 0.0562 0.049 4825.66%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.53 0.55 0.60 0.325 0.24 0.275 -
P/RPS 1.58 2.53 2.43 3.54 1.72 1.22 1.18 21.41%
P/EPS 9.62 14.31 18.80 56.34 30.54 -92.26 -44.12 -
EY 10.40 6.99 5.32 1.77 3.27 -1.08 -2.27 -
DY 0.00 0.00 0.00 1.51 2.79 3.87 3.64 -
P/NAPS 0.01 1.06 1.33 2.57 1.54 1.19 1.45 -96.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 18/11/21 07/09/21 27/05/21 02/03/21 30/11/20 25/08/20 -
Price 0.52 0.49 0.555 0.64 0.58 0.25 0.305 -
P/RPS 1.59 2.34 2.45 3.78 3.07 1.27 1.31 13.74%
P/EPS 9.71 13.23 18.97 60.10 54.51 -96.11 -48.93 -
EY 10.30 7.56 5.27 1.66 1.83 -1.04 -2.04 -
DY 0.00 0.00 0.00 1.41 1.57 3.72 3.28 -
P/NAPS 0.01 0.98 1.34 2.74 2.75 1.24 1.61 -96.58%

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