[NCT] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -47.53%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 90,192 145,956 94,942 61,516 80,206 83,762 70,806 4.11%
PBT 13,274 10,992 16,504 7,360 30,070 9,672 9,564 5.61%
Tax -1,170 -4,254 -2,016 -368 -5,260 -738 -1,056 1.72%
NP 12,104 6,738 14,488 6,992 24,810 8,934 8,508 6.04%
-
NP to SH 11,026 264 11,920 7,012 24,780 8,926 8,502 4.42%
-
Tax Rate 8.81% 38.70% 12.22% 5.00% 17.49% 7.63% 11.04% -
Total Cost 78,088 139,218 80,454 54,524 55,396 74,828 62,298 3.83%
-
Net Worth 88,506 121,890 108,102 89,321 86,409 66,259 55,000 8.24%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 88,506 121,890 108,102 89,321 86,409 66,259 55,000 8.24%
NOSH 483,115 483,115 470,214 327,663 320,155 159,392 146,082 22.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.42% 4.62% 15.26% 11.37% 30.93% 10.67% 12.02% -
ROE 12.46% 0.22% 11.03% 7.85% 28.68% 13.47% 15.46% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.67 30.21 20.19 18.77 25.05 52.55 48.47 -14.68%
EPS 2.28 0.06 2.74 2.14 7.74 5.60 5.82 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.2523 0.2299 0.2726 0.2699 0.4157 0.3765 -11.30%
Adjusted Per Share Value based on latest NOSH - 353,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.33 8.63 5.61 3.64 4.74 4.95 4.19 4.08%
EPS 0.65 0.02 0.70 0.41 1.46 0.53 0.50 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0721 0.0639 0.0528 0.0511 0.0392 0.0325 8.24%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.23 0.245 0.285 0.325 0.275 0.24 0.22 -
P/RPS 1.23 0.81 1.41 1.73 1.10 0.46 0.45 18.22%
P/EPS 10.08 448.35 11.24 15.19 3.55 4.29 3.78 17.74%
EY 9.92 0.22 8.89 6.58 28.15 23.33 26.45 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.97 1.24 1.19 1.02 0.58 0.58 13.79%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 25/08/15 28/08/14 21/08/13 17/08/12 22/08/11 -
Price 0.265 0.21 0.25 0.325 0.285 0.24 0.20 -
P/RPS 1.42 0.70 1.24 1.73 1.14 0.46 0.41 22.98%
P/EPS 11.61 384.30 9.86 15.19 3.68 4.29 3.44 22.45%
EY 8.61 0.26 10.14 6.58 27.16 23.33 29.10 -18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.83 1.09 1.19 1.06 0.58 0.53 18.24%

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