[NCT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.92%
YoY- 96.26%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 98,539 80,379 50,075 60,082 64,357 54,745 49,191 12.26%
PBT -2,659 13,130 6,081 14,284 6,406 7,814 6,952 -
Tax -2,642 -1,871 -412 -2,735 -521 -704 -700 24.75%
NP -5,301 11,259 5,669 11,549 5,885 7,110 6,252 -
-
NP to SH -9,160 8,818 5,382 11,532 5,876 7,105 5,982 -
-
Tax Rate - 14.25% 6.78% 19.15% 8.13% 9.01% 10.07% -
Total Cost 103,840 69,120 44,406 48,533 58,472 47,635 42,939 15.84%
-
Net Worth 110,343 114,498 91,527 83,452 42,968 57,984 47,614 15.02%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 110,343 114,498 91,527 83,452 42,968 57,984 47,614 15.02%
NOSH 483,115 483,115 334,285 324,845 204,027 150,529 142,090 22.60%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.38% 14.01% 11.32% 19.22% 9.14% 12.99% 12.71% -
ROE -8.30% 7.70% 5.88% 13.82% 13.68% 12.25% 12.56% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.40 16.64 14.98 18.50 31.54 36.37 34.62 -8.43%
EPS -1.90 1.83 1.61 3.55 2.88 4.72 4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2284 0.237 0.2738 0.2569 0.2106 0.3852 0.3351 -6.18%
Adjusted Per Share Value based on latest NOSH - 330,384
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.83 4.75 2.96 3.55 3.80 3.24 2.91 12.26%
EPS -0.54 0.52 0.32 0.68 0.35 0.42 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0652 0.0677 0.0541 0.0493 0.0254 0.0343 0.0281 15.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.205 0.27 0.31 0.27 0.23 0.39 0.19 -
P/RPS 1.01 1.62 2.07 1.46 0.73 1.07 0.55 10.65%
P/EPS -10.81 14.79 19.25 7.61 7.99 8.26 4.51 -
EY -9.25 6.76 5.19 13.15 12.52 12.10 22.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.14 1.13 1.05 1.09 1.01 0.57 7.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 19/11/15 26/11/14 25/11/13 21/11/12 22/11/11 22/11/10 -
Price 0.205 0.27 0.295 0.26 0.23 0.20 0.18 -
P/RPS 1.01 1.62 1.97 1.41 0.73 0.55 0.52 11.68%
P/EPS -10.81 14.79 18.32 7.32 7.99 4.24 4.28 -
EY -9.25 6.76 5.46 13.65 12.52 23.60 23.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.14 1.08 1.01 1.09 0.52 0.54 8.87%

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