[NCT] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.9%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 90,243 84,626 74,192 26,283 20,132 30,234 21,941 26.55%
PBT 4,713 14,165 14,856 8,686 2,737 -50 2,335 12.40%
Tax 1,350 -4,044 -3,618 -649 -1,506 -214 -324 -
NP 6,063 10,121 11,238 8,037 1,231 -264 2,011 20.17%
-
NP to SH 6,518 10,121 11,238 8,037 1,231 -418 2,038 21.35%
-
Tax Rate -28.64% 28.55% 24.35% 7.47% 55.02% - 13.88% -
Total Cost 84,180 74,505 62,954 18,246 18,901 30,498 19,930 27.11%
-
Net Worth 744,164 570,134 483,715 301,658 104,136 111,873 121,000 35.31%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 744,164 570,134 483,715 301,658 104,136 111,873 121,000 35.31%
NOSH 1,589,756 1,520,470 1,073,380 750,822 530,157 483,115 483,115 21.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.72% 11.96% 15.15% 30.58% 6.11% -0.87% 9.17% -
ROE 0.88% 1.78% 2.32% 2.66% 1.18% -0.37% 1.68% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.68 5.70 6.70 4.35 3.90 6.42 4.62 3.49%
EPS 0.41 0.68 1.16 1.33 0.24 -0.09 0.43 -0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4681 0.3839 0.4367 0.4998 0.2017 0.2376 0.2549 10.65%
Adjusted Per Share Value based on latest NOSH - 1,520,470
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.87 4.57 4.00 1.42 1.09 1.63 1.18 26.62%
EPS 0.35 0.55 0.61 0.43 0.07 -0.02 0.11 21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4017 0.3078 0.2611 0.1628 0.0562 0.0604 0.0653 35.32%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.495 0.33 0.385 0.53 0.24 0.275 0.20 -
P/RPS 8.72 5.79 5.75 12.17 6.15 4.28 4.33 12.36%
P/EPS 120.73 48.42 37.95 39.80 100.66 -309.77 46.58 17.18%
EY 0.83 2.07 2.64 2.51 0.99 -0.32 2.15 -14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.86 0.88 1.06 1.19 1.16 0.78 5.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 29/11/22 18/11/21 30/11/20 22/11/19 23/11/18 -
Price 0.47 0.33 0.345 0.49 0.25 0.28 0.21 -
P/RPS 8.28 5.79 5.15 11.25 6.41 4.36 4.54 10.52%
P/EPS 114.63 48.42 34.00 36.80 104.85 -315.40 48.91 15.23%
EY 0.87 2.07 2.94 2.72 0.95 -0.32 2.04 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.79 0.98 1.24 1.18 0.82 3.35%

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