[NCT] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.83%
YoY- 98.6%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 31,600 27,221 14,201 18,912 20,366 17,026 13,953 14.58%
PBT 1,752 6,288 3,427 4,489 2,440 2,289 2,259 -4.14%
Tax -658 -648 -93 -84 -225 -200 -229 19.21%
NP 1,094 5,640 3,334 4,405 2,215 2,089 2,030 -9.78%
-
NP to SH 100 5,029 3,341 4,399 2,215 2,087 1,773 -38.04%
-
Tax Rate 37.56% 10.31% 2.71% 1.87% 9.22% 8.74% 10.14% -
Total Cost 30,506 21,581 10,867 14,507 18,151 14,937 11,923 16.93%
-
Net Worth 121,938 102,605 89,525 78,767 65,589 51,290 39,824 20.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 121,938 102,605 89,525 78,767 65,589 51,290 39,824 20.48%
NOSH 483,115 384,528 324,368 318,768 159,352 144,930 136,384 23.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.46% 20.72% 23.48% 23.29% 10.88% 12.27% 14.55% -
ROE 0.08% 4.90% 3.73% 5.58% 3.38% 4.07% 4.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.54 7.35 4.38 5.93 12.78 11.75 10.23 -7.17%
EPS 0.02 1.36 1.03 1.38 1.39 1.44 1.30 -50.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2524 0.2769 0.276 0.2471 0.4116 0.3539 0.292 -2.39%
Adjusted Per Share Value based on latest NOSH - 318,768
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.71 1.47 0.77 1.02 1.10 0.92 0.75 14.71%
EPS 0.01 0.27 0.18 0.24 0.12 0.11 0.10 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0658 0.0554 0.0483 0.0425 0.0354 0.0277 0.0215 20.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.245 0.26 0.27 0.225 0.21 0.17 0.17 -
P/RPS 3.75 3.54 6.17 3.79 1.64 1.45 1.66 14.53%
P/EPS 1,183.63 19.16 26.21 16.30 15.11 11.81 13.08 111.74%
EY 0.08 5.22 3.81 6.13 6.62 8.47 7.65 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 0.98 0.91 0.51 0.48 0.58 8.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 25/05/15 22/05/14 27/05/13 08/05/12 25/05/11 31/05/10 -
Price 0.255 0.32 0.315 0.26 0.23 0.19 0.17 -
P/RPS 3.90 4.36 7.20 4.38 1.80 1.62 1.66 15.28%
P/EPS 1,231.95 23.58 30.58 18.84 16.55 13.19 13.08 113.15%
EY 0.08 4.24 3.27 5.31 6.04 7.58 7.65 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.16 1.14 1.05 0.56 0.54 0.58 9.67%

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