[NCT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.36%
YoY- 63.84%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 73,014 98,109 131,385 107,172 66,766 80,109 85,809 -2.65%
PBT 5,408 12,864 -3,545 17,506 8,108 19,045 8,541 -7.33%
Tax -644 -1,282 -3,522 -2,494 -549 -3,646 -694 -1.23%
NP 4,764 11,581 -7,068 15,012 7,558 15,398 7,846 -7.97%
-
NP to SH 4,488 10,122 -12,213 11,757 7,176 15,376 7,834 -8.86%
-
Tax Rate 11.91% 9.97% - 14.25% 6.77% 19.14% 8.13% -
Total Cost 68,250 86,528 138,453 92,160 59,208 64,710 77,962 -2.19%
-
Net Worth 121,000 116,914 110,343 114,498 91,527 83,452 42,968 18.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,797 - - - - - - -
Div Payout % 84.62% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 121,000 116,914 110,343 114,498 91,527 83,452 42,968 18.82%
NOSH 483,115 483,115 483,115 483,115 334,285 324,845 204,027 15.44%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.52% 11.80% -5.38% 14.01% 11.32% 19.22% 9.14% -
ROE 3.71% 8.66% -11.07% 10.27% 7.84% 18.42% 18.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.38 20.31 27.20 22.18 19.97 24.66 42.06 -15.43%
EPS 0.95 2.09 -2.53 2.44 2.15 4.73 3.84 -20.75%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2549 0.242 0.2284 0.237 0.2738 0.2569 0.2106 3.23%
Adjusted Per Share Value based on latest NOSH - 483,115
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.94 5.30 7.09 5.79 3.60 4.32 4.63 -2.65%
EPS 0.24 0.55 -0.66 0.63 0.39 0.83 0.42 -8.90%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.0631 0.0596 0.0618 0.0494 0.045 0.0232 18.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.20 0.255 0.205 0.27 0.31 0.27 0.23 -
P/RPS 1.30 1.26 0.75 1.22 1.55 1.09 0.55 15.40%
P/EPS 21.15 12.17 -8.11 11.09 14.44 5.70 5.99 23.38%
EY 4.73 8.22 -12.33 9.01 6.92 17.53 16.70 -18.95%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 0.90 1.14 1.13 1.05 1.09 -5.42%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 28/11/17 25/11/16 19/11/15 26/11/14 25/11/13 21/11/12 -
Price 0.21 0.24 0.205 0.27 0.295 0.26 0.23 -
P/RPS 1.37 1.18 0.75 1.22 1.48 1.05 0.55 16.42%
P/EPS 22.21 11.45 -8.11 11.09 13.74 5.49 5.99 24.39%
EY 4.50 8.73 -12.33 9.01 7.28 18.21 16.70 -19.62%
DY 3.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 0.90 1.14 1.08 1.01 1.09 -4.63%

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