[NCT] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -41.96%
YoY- 311.37%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 200,558 129,418 84,610 135,572 65,642 90,192 145,956 5.43%
PBT 50,794 27,794 214 16,122 3,442 13,274 10,992 29.04%
Tax -12,558 -8,680 -956 -3,530 -320 -1,170 -4,254 19.76%
NP 38,236 19,114 -742 12,592 3,122 12,104 6,738 33.53%
-
NP to SH 38,236 19,114 -742 10,926 2,656 11,026 264 129.07%
-
Tax Rate 24.72% 31.23% 446.73% 21.90% 9.30% 8.81% 38.70% -
Total Cost 162,322 110,304 85,352 122,980 62,520 78,088 139,218 2.59%
-
Net Worth 407,173 219,671 90,821 114,499 121,816 88,506 121,890 22.25%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - 9,600 4,704 5,699 - - -
Div Payout % - - 0.00% 43.05% 214.57% - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 407,173 219,671 90,821 114,499 121,816 88,506 121,890 22.25%
NOSH 981,380 603,380 503,657 483,115 483,115 483,115 483,115 12.53%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 19.06% 14.77% -0.88% 9.29% 4.76% 13.42% 4.62% -
ROE 9.39% 8.70% -0.82% 9.54% 2.18% 12.46% 0.22% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 22.77 24.34 17.63 28.82 13.82 18.67 30.21 -4.60%
EPS 4.22 3.48 -0.14 2.32 0.56 2.28 0.06 103.10%
DPS 0.00 0.00 2.00 1.00 1.20 0.00 0.00 -
NAPS 0.4623 0.4131 0.1892 0.2434 0.2565 0.1832 0.2523 10.61%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 12.69 8.19 5.35 8.58 4.15 5.71 9.23 5.44%
EPS 2.42 1.21 -0.05 0.69 0.17 0.70 0.02 122.31%
DPS 0.00 0.00 0.61 0.30 0.36 0.00 0.00 -
NAPS 0.2576 0.139 0.0575 0.0724 0.0771 0.056 0.0771 22.25%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.385 0.55 0.275 0.235 0.205 0.23 0.245 -
P/RPS 1.69 2.26 1.56 0.82 1.48 1.23 0.81 13.03%
P/EPS 8.87 15.30 -177.91 10.12 36.66 10.08 448.35 -47.97%
EY 11.28 6.54 -0.56 9.88 2.73 9.92 0.22 92.68%
DY 0.00 0.00 7.27 4.26 5.85 0.00 0.00 -
P/NAPS 0.83 1.33 1.45 0.97 0.80 1.26 0.97 -2.56%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 07/09/21 25/08/20 15/08/19 24/08/18 24/08/17 26/08/16 -
Price 0.425 0.555 0.305 0.255 0.22 0.265 0.21 -
P/RPS 1.87 2.28 1.73 0.88 1.59 1.42 0.70 17.78%
P/EPS 9.79 15.44 -197.32 10.98 39.34 11.61 384.30 -45.74%
EY 10.21 6.48 -0.51 9.11 2.54 8.61 0.26 84.31%
DY 0.00 0.00 6.56 3.92 5.45 0.00 0.00 -
P/NAPS 0.92 1.34 1.61 1.05 0.86 1.45 0.83 1.72%

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