[NCT] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 132.41%
YoY- -14.67%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 113,399 100,279 64,709 42,305 67,786 32,821 45,096 16.60%
PBT 21,279 25,397 13,897 107 8,061 1,721 6,637 21.42%
Tax -4,966 -6,279 -4,340 -478 -1,765 -160 -585 42.80%
NP 16,313 19,118 9,557 -371 6,296 1,561 6,052 17.96%
-
NP to SH 16,313 19,118 9,557 -371 5,463 1,328 5,513 19.80%
-
Tax Rate 23.34% 24.72% 31.23% 446.73% 21.90% 9.30% 8.81% -
Total Cost 97,086 81,161 55,152 42,676 61,490 31,260 39,044 16.38%
-
Net Worth 439,842 407,173 219,671 90,821 114,499 121,816 88,506 30.61%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 4,800 2,352 2,849 - -
Div Payout % - - - 0.00% 43.05% 214.57% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 439,842 407,173 219,671 90,821 114,499 121,816 88,506 30.61%
NOSH 1,377,620 981,380 603,380 503,657 483,115 483,115 483,115 19.07%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.39% 19.06% 14.77% -0.88% 9.29% 4.76% 13.42% -
ROE 3.71% 4.70% 4.35% -0.41% 4.77% 1.09% 6.23% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.76 11.39 12.17 8.81 14.41 6.91 9.33 0.75%
EPS 1.14 2.11 1.74 -0.07 1.16 0.28 1.14 0.00%
DPS 0.00 0.00 0.00 1.00 0.50 0.60 0.00 -
NAPS 0.3786 0.4623 0.4131 0.1892 0.2434 0.2565 0.1832 12.85%
Adjusted Per Share Value based on latest NOSH - 1,377,620
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.17 6.34 4.09 2.68 4.29 2.08 2.85 16.61%
EPS 1.03 1.21 0.60 -0.02 0.35 0.08 0.35 19.69%
DPS 0.00 0.00 0.00 0.30 0.15 0.18 0.00 -
NAPS 0.2782 0.2576 0.139 0.0575 0.0724 0.0771 0.056 30.60%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.335 0.385 0.55 0.275 0.235 0.205 0.23 -
P/RPS 3.43 3.38 4.52 3.12 1.63 2.97 2.46 5.69%
P/EPS 23.86 17.74 30.60 -355.82 20.24 73.31 20.16 2.84%
EY 4.19 5.64 3.27 -0.28 4.94 1.36 4.96 -2.77%
DY 0.00 0.00 0.00 3.64 2.13 2.93 0.00 -
P/NAPS 0.88 0.83 1.33 1.45 0.97 0.80 1.26 -5.80%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 29/08/22 07/09/21 25/08/20 15/08/19 24/08/18 24/08/17 -
Price 0.35 0.425 0.555 0.305 0.255 0.22 0.265 -
P/RPS 3.59 3.73 4.56 3.46 1.77 3.18 2.84 3.98%
P/EPS 24.93 19.58 30.88 -394.63 21.96 78.68 23.22 1.19%
EY 4.01 5.11 3.24 -0.25 4.55 1.27 4.31 -1.19%
DY 0.00 0.00 0.00 3.28 1.96 2.73 0.00 -
P/NAPS 0.92 0.92 1.34 1.61 1.05 0.86 1.45 -7.29%

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