[NCT] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 86.46%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 26,283 20,132 30,234 21,941 28,486 25,562 32,908 -3.67%
PBT 8,686 2,737 -50 2,335 3,011 -8,155 4,879 10.08%
Tax -649 -1,506 -214 -324 -377 -514 -865 -4.67%
NP 8,037 1,231 -264 2,011 2,634 -8,669 4,014 12.25%
-
NP to SH 8,037 1,231 -418 2,038 2,079 -9,292 2,858 18.78%
-
Tax Rate 7.47% 55.02% - 13.88% 12.52% - 17.73% -
Total Cost 18,246 18,901 30,498 19,930 25,852 34,231 28,894 -7.36%
-
Net Worth 301,658 104,136 111,873 121,000 116,914 110,343 114,498 17.50%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 301,658 104,136 111,873 121,000 116,914 110,343 114,498 17.50%
NOSH 750,822 530,157 483,115 483,115 483,115 483,115 483,115 7.61%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 30.58% 6.11% -0.87% 9.17% 9.25% -33.91% 12.20% -
ROE 2.66% 1.18% -0.37% 1.68% 1.78% -8.42% 2.50% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.35 3.90 6.42 4.62 5.90 5.29 6.81 -7.19%
EPS 1.33 0.24 -0.09 0.43 0.43 -1.92 0.59 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4998 0.2017 0.2376 0.2549 0.242 0.2284 0.237 13.22%
Adjusted Per Share Value based on latest NOSH - 483,115
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.42 1.09 1.63 1.18 1.54 1.38 1.78 -3.69%
EPS 0.43 0.07 -0.02 0.11 0.11 -0.50 0.15 19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1628 0.0562 0.0604 0.0653 0.0631 0.0596 0.0618 17.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.53 0.24 0.275 0.20 0.255 0.205 0.27 -
P/RPS 12.17 6.15 4.28 4.33 4.32 3.87 3.96 20.55%
P/EPS 39.80 100.66 -309.77 46.58 59.26 -10.66 45.64 -2.25%
EY 2.51 0.99 -0.32 2.15 1.69 -9.38 2.19 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.19 1.16 0.78 1.05 0.90 1.14 -1.20%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 30/11/20 22/11/19 23/11/18 28/11/17 25/11/16 19/11/15 -
Price 0.49 0.25 0.28 0.21 0.24 0.205 0.27 -
P/RPS 11.25 6.41 4.36 4.54 4.07 3.87 3.96 18.98%
P/EPS 36.80 104.85 -315.40 48.91 55.77 -10.66 45.64 -3.52%
EY 2.72 0.95 -0.32 2.04 1.79 -9.38 2.19 3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.24 1.18 0.82 0.99 0.90 1.14 -2.48%

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