[NCT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 201.45%
YoY- 50.52%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 54,504 81,480 126,400 108,884 56,804 75,648 81,464 -6.47%
PBT 1,456 5,176 7,008 25,152 13,708 17,956 9,760 -27.16%
Tax -212 -1,288 -2,632 -2,592 -372 -336 -900 -21.40%
NP 1,244 3,888 4,376 22,560 13,336 17,620 8,860 -27.89%
-
NP to SH 940 2,608 400 20,116 13,364 17,596 8,860 -31.18%
-
Tax Rate 14.56% 24.88% 37.56% 10.31% 2.71% 1.87% 9.22% -
Total Cost 53,260 77,592 122,024 86,324 43,468 58,028 72,604 -5.03%
-
Net Worth 120,663 110,633 121,938 102,605 89,525 78,767 65,589 10.68%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 11,392 - - - - - - -
Div Payout % 1,211.95% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 120,663 110,633 121,938 102,605 89,525 78,767 65,589 10.68%
NOSH 483,115 483,116 483,115 384,528 324,368 318,768 159,352 20.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.28% 4.77% 3.46% 20.72% 23.48% 23.29% 10.88% -
ROE 0.78% 2.36% 0.33% 19.61% 14.93% 22.34% 13.51% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.48 16.87 26.16 29.38 17.51 23.73 51.12 -22.02%
EPS 0.20 0.52 0.08 5.44 4.12 5.52 5.56 -42.53%
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2542 0.229 0.2524 0.2769 0.276 0.2471 0.4116 -7.71%
Adjusted Per Share Value based on latest NOSH - 384,528
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.94 4.40 6.82 5.88 3.07 4.08 4.40 -6.49%
EPS 0.05 0.14 0.02 1.09 0.72 0.95 0.48 -31.39%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0597 0.0658 0.0554 0.0483 0.0425 0.0354 10.68%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.215 0.235 0.245 0.26 0.27 0.225 0.21 -
P/RPS 1.87 1.39 0.94 0.88 1.54 0.95 0.41 28.76%
P/EPS 108.57 43.53 295.91 4.79 6.55 4.08 3.78 74.95%
EY 0.92 2.30 0.34 20.88 15.26 24.53 26.48 -42.86%
DY 11.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.03 0.97 0.94 0.98 0.91 0.51 8.88%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 18/05/18 30/05/17 24/05/16 25/05/15 22/05/14 27/05/13 08/05/12 -
Price 0.22 0.23 0.255 0.32 0.315 0.26 0.23 -
P/RPS 1.92 1.36 0.97 1.09 1.80 1.10 0.45 27.34%
P/EPS 111.10 42.61 307.99 5.89 7.65 4.71 4.14 72.98%
EY 0.90 2.35 0.32 16.96 13.08 21.23 24.17 -42.19%
DY 10.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.01 1.16 1.14 1.05 0.56 7.61%

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