[NCT] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -93.53%
YoY- -99.02%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 220,000 205,828 61,904 101,412 176,812 54,504 81,480 17.99%
PBT 37,236 39,308 1,844 2,112 25,228 1,456 5,176 38.91%
Tax -9,160 -7,236 -1,532 -1,928 -4,932 -212 -1,288 38.65%
NP 28,076 32,072 312 184 20,296 1,244 3,888 39.00%
-
NP to SH 28,076 32,072 312 184 18,824 940 2,608 48.56%
-
Tax Rate 24.60% 18.41% 83.08% 91.29% 19.55% 14.56% 24.88% -
Total Cost 191,924 173,756 61,592 101,228 156,516 53,260 77,592 16.28%
-
Net Worth 489,170 404,464 124,247 96,169 113,826 120,663 110,633 28.09%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 9,414 11,392 - -
Div Payout % - - - - 50.02% 1,211.95% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 489,170 404,464 124,247 96,169 113,826 120,663 110,633 28.09%
NOSH 1,352,620 981,380 603,380 497,615 483,115 483,115 483,116 18.70%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.76% 15.58% 0.50% 0.18% 11.48% 2.28% 4.77% -
ROE 5.74% 7.93% 0.25% 0.19% 16.54% 0.78% 2.36% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.33 23.15 11.65 20.92 37.56 11.48 16.87 1.39%
EPS 2.32 3.60 0.04 0.04 4.00 0.20 0.52 28.29%
DPS 0.00 0.00 0.00 0.00 2.00 2.40 0.00 -
NAPS 0.4075 0.455 0.2338 0.1984 0.2418 0.2542 0.229 10.07%
Adjusted Per Share Value based on latest NOSH - 497,615
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.88 11.11 3.34 5.47 9.54 2.94 4.40 17.99%
EPS 1.52 1.73 0.02 0.01 1.02 0.05 0.14 48.77%
DPS 0.00 0.00 0.00 0.00 0.51 0.61 0.00 -
NAPS 0.2641 0.2183 0.0671 0.0519 0.0614 0.0651 0.0597 28.11%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.375 0.405 0.60 0.24 0.20 0.215 0.235 -
P/RPS 2.05 1.75 5.15 1.15 0.53 1.87 1.39 6.68%
P/EPS 16.03 11.23 1,021.97 632.25 5.00 108.57 43.53 -15.33%
EY 6.24 8.91 0.10 0.16 19.99 0.92 2.30 18.08%
DY 0.00 0.00 0.00 0.00 10.00 11.16 0.00 -
P/NAPS 0.92 0.89 2.57 1.21 0.83 0.85 1.03 -1.86%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 27/05/21 19/06/20 16/05/19 18/05/18 30/05/17 -
Price 0.355 0.395 0.64 0.235 0.205 0.22 0.23 -
P/RPS 1.94 1.71 5.49 1.12 0.55 1.92 1.36 6.09%
P/EPS 15.18 10.95 1,090.10 619.08 5.13 111.10 42.61 -15.79%
EY 6.59 9.13 0.09 0.16 19.51 0.90 2.35 18.74%
DY 0.00 0.00 0.00 0.00 9.76 10.91 0.00 -
P/NAPS 0.87 0.87 2.74 1.18 0.85 0.87 1.00 -2.29%

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