[NCT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 40.83%
YoY- 177.62%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 145,956 94,942 61,516 80,206 83,762 70,806 62,758 15.08%
PBT 10,992 16,504 7,360 30,070 9,672 9,564 8,516 4.34%
Tax -4,254 -2,016 -368 -5,260 -738 -1,056 -1,278 22.17%
NP 6,738 14,488 6,992 24,810 8,934 8,508 7,238 -1.18%
-
NP to SH 264 11,920 7,012 24,780 8,926 8,502 6,992 -42.05%
-
Tax Rate 38.70% 12.22% 5.00% 17.49% 7.63% 11.04% 15.01% -
Total Cost 139,218 80,454 54,524 55,396 74,828 62,298 55,520 16.54%
-
Net Worth 121,890 108,102 89,321 86,409 66,259 55,000 44,745 18.16%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 121,890 108,102 89,321 86,409 66,259 55,000 44,745 18.16%
NOSH 483,115 470,214 327,663 320,155 159,392 146,082 140,401 22.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.62% 15.26% 11.37% 30.93% 10.67% 12.02% 11.53% -
ROE 0.22% 11.03% 7.85% 28.68% 13.47% 15.46% 15.63% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.21 20.19 18.77 25.05 52.55 48.47 44.70 -6.31%
EPS 0.06 2.74 2.14 7.74 5.60 5.82 4.98 -52.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.2299 0.2726 0.2699 0.4157 0.3765 0.3187 -3.81%
Adjusted Per Share Value based on latest NOSH - 320,923
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.88 5.12 3.32 4.33 4.52 3.82 3.39 15.07%
EPS 0.01 0.64 0.38 1.34 0.48 0.46 0.38 -45.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0658 0.0584 0.0482 0.0466 0.0358 0.0297 0.0242 18.12%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.245 0.285 0.325 0.275 0.24 0.22 0.19 -
P/RPS 0.81 1.41 1.73 1.10 0.46 0.45 0.43 11.12%
P/EPS 448.35 11.24 15.19 3.55 4.29 3.78 3.82 121.11%
EY 0.22 8.89 6.58 28.15 23.33 26.45 26.21 -54.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.24 1.19 1.02 0.58 0.58 0.60 8.32%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 28/08/14 21/08/13 17/08/12 22/08/11 26/08/10 -
Price 0.21 0.25 0.325 0.285 0.24 0.20 0.17 -
P/RPS 0.70 1.24 1.73 1.14 0.46 0.41 0.38 10.70%
P/EPS 384.30 9.86 15.19 3.68 4.29 3.44 3.41 119.62%
EY 0.26 10.14 6.58 27.16 23.33 29.10 29.29 -54.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.09 1.19 1.06 0.58 0.53 0.53 7.75%

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