[NCT] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -92.87%
YoY- -63.96%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 61,904 101,412 176,812 54,504 81,480 126,400 108,884 -8.97%
PBT 1,844 2,112 25,228 1,456 5,176 7,008 25,152 -35.28%
Tax -1,532 -1,928 -4,932 -212 -1,288 -2,632 -2,592 -8.38%
NP 312 184 20,296 1,244 3,888 4,376 22,560 -50.97%
-
NP to SH 312 184 18,824 940 2,608 400 20,116 -50.02%
-
Tax Rate 83.08% 91.29% 19.55% 14.56% 24.88% 37.56% 10.31% -
Total Cost 61,592 101,228 156,516 53,260 77,592 122,024 86,324 -5.46%
-
Net Worth 124,247 96,169 113,826 120,663 110,633 121,938 102,605 3.23%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 9,414 11,392 - - - -
Div Payout % - - 50.02% 1,211.95% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 124,247 96,169 113,826 120,663 110,633 121,938 102,605 3.23%
NOSH 603,380 497,615 483,115 483,115 483,116 483,115 384,528 7.79%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.50% 0.18% 11.48% 2.28% 4.77% 3.46% 20.72% -
ROE 0.25% 0.19% 16.54% 0.78% 2.36% 0.33% 19.61% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 11.65 20.92 37.56 11.48 16.87 26.16 29.38 -14.27%
EPS 0.04 0.04 4.00 0.20 0.52 0.08 5.44 -55.86%
DPS 0.00 0.00 2.00 2.40 0.00 0.00 0.00 -
NAPS 0.2338 0.1984 0.2418 0.2542 0.229 0.2524 0.2769 -2.77%
Adjusted Per Share Value based on latest NOSH - 483,115
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.92 6.42 11.19 3.45 5.16 8.00 6.89 -8.96%
EPS 0.02 0.01 1.19 0.06 0.17 0.03 1.27 -49.90%
DPS 0.00 0.00 0.60 0.72 0.00 0.00 0.00 -
NAPS 0.0786 0.0609 0.072 0.0764 0.07 0.0772 0.0649 3.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.60 0.24 0.20 0.215 0.235 0.245 0.26 -
P/RPS 5.15 1.15 0.53 1.87 1.39 0.94 0.88 34.20%
P/EPS 1,021.97 632.25 5.00 108.57 43.53 295.91 4.79 144.24%
EY 0.10 0.16 19.99 0.92 2.30 0.34 20.88 -58.91%
DY 0.00 0.00 10.00 11.16 0.00 0.00 0.00 -
P/NAPS 2.57 1.21 0.83 0.85 1.03 0.97 0.94 18.23%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 19/06/20 16/05/19 18/05/18 30/05/17 24/05/16 25/05/15 -
Price 0.64 0.235 0.205 0.22 0.23 0.255 0.32 -
P/RPS 5.49 1.12 0.55 1.92 1.36 0.97 1.09 30.89%
P/EPS 1,090.10 619.08 5.13 111.10 42.61 307.99 5.89 138.53%
EY 0.09 0.16 19.51 0.90 2.35 0.32 16.96 -58.20%
DY 0.00 0.00 9.76 10.91 0.00 0.00 0.00 -
P/NAPS 2.74 1.18 0.85 0.87 1.00 1.01 1.16 15.38%

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