[NCT] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 244.01%
YoY- 1902.55%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 205,828 61,904 101,412 176,812 54,504 81,480 126,400 8.46%
PBT 39,308 1,844 2,112 25,228 1,456 5,176 7,008 33.27%
Tax -7,236 -1,532 -1,928 -4,932 -212 -1,288 -2,632 18.35%
NP 32,072 312 184 20,296 1,244 3,888 4,376 39.35%
-
NP to SH 32,072 312 184 18,824 940 2,608 400 107.58%
-
Tax Rate 18.41% 83.08% 91.29% 19.55% 14.56% 24.88% 37.56% -
Total Cost 173,756 61,592 101,228 156,516 53,260 77,592 122,024 6.06%
-
Net Worth 404,464 124,247 96,169 113,826 120,663 110,633 121,938 22.10%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 9,414 11,392 - - -
Div Payout % - - - 50.02% 1,211.95% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 404,464 124,247 96,169 113,826 120,663 110,633 121,938 22.10%
NOSH 981,380 603,380 497,615 483,115 483,115 483,116 483,115 12.53%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 15.58% 0.50% 0.18% 11.48% 2.28% 4.77% 3.46% -
ROE 7.93% 0.25% 0.19% 16.54% 0.78% 2.36% 0.33% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 23.15 11.65 20.92 37.56 11.48 16.87 26.16 -2.01%
EPS 3.60 0.04 0.04 4.00 0.20 0.52 0.08 88.54%
DPS 0.00 0.00 0.00 2.00 2.40 0.00 0.00 -
NAPS 0.455 0.2338 0.1984 0.2418 0.2542 0.229 0.2524 10.31%
Adjusted Per Share Value based on latest NOSH - 483,115
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.03 3.92 6.42 11.19 3.45 5.16 8.00 8.46%
EPS 2.03 0.02 0.01 1.19 0.06 0.17 0.03 101.80%
DPS 0.00 0.00 0.00 0.60 0.72 0.00 0.00 -
NAPS 0.256 0.0786 0.0609 0.072 0.0764 0.07 0.0772 22.10%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.405 0.60 0.24 0.20 0.215 0.235 0.245 -
P/RPS 1.75 5.15 1.15 0.53 1.87 1.39 0.94 10.90%
P/EPS 11.23 1,021.97 632.25 5.00 108.57 43.53 295.91 -42.01%
EY 8.91 0.10 0.16 19.99 0.92 2.30 0.34 72.30%
DY 0.00 0.00 0.00 10.00 11.16 0.00 0.00 -
P/NAPS 0.89 2.57 1.21 0.83 0.85 1.03 0.97 -1.42%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 27/05/21 19/06/20 16/05/19 18/05/18 30/05/17 24/05/16 -
Price 0.395 0.64 0.235 0.205 0.22 0.23 0.255 -
P/RPS 1.71 5.49 1.12 0.55 1.92 1.36 0.97 9.90%
P/EPS 10.95 1,090.10 619.08 5.13 111.10 42.61 307.99 -42.64%
EY 9.13 0.09 0.16 19.51 0.90 2.35 0.32 74.76%
DY 0.00 0.00 0.00 9.76 10.91 0.00 0.00 -
P/NAPS 0.87 2.74 1.18 0.85 0.87 1.00 1.01 -2.45%

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