[NCT] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 168.73%
YoY- 1090.6%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 35,504 37,428 27,334 30,454 21,738 40,515 35,558 -0.02%
PBT 7,768 -1,844 2,908 5,389 63 5,529 3,107 16.48%
Tax -3,001 -568 -1,114 436 -247 -643 -675 28.20%
NP 4,767 -2,412 1,794 5,825 -184 4,886 2,432 11.85%
-
NP to SH 4,767 -2,203 2,106 5,587 -564 3,164 2,135 14.31%
-
Tax Rate 38.63% - 38.31% -8.09% 392.06% 11.63% 21.73% -
Total Cost 30,737 39,840 25,540 24,629 21,922 35,629 33,126 -1.23%
-
Net Worth 111,423 94,280 110,272 120,983 110,053 123,750 101,935 1.49%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 3,700 -
Div Payout % - - - - - - 173.30% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 111,423 94,280 110,272 120,983 110,053 123,750 101,935 1.49%
NOSH 530,157 497,615 483,115 483,115 483,116 483,968 370,000 6.17%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.43% -6.44% 6.56% 19.13% -0.85% 12.06% 6.84% -
ROE 4.28% -2.34% 1.91% 4.62% -0.51% 2.56% 2.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.71 7.94 5.76 6.41 4.50 8.37 9.61 -5.80%
EPS 0.90 -0.47 0.44 1.18 -0.12 0.65 0.54 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2107 0.20 0.2322 0.2545 0.2278 0.2557 0.2755 -4.36%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.25 2.37 1.73 1.93 1.38 2.56 2.25 0.00%
EPS 0.30 -0.14 0.13 0.35 -0.04 0.20 0.14 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0705 0.0597 0.0698 0.0766 0.0697 0.0783 0.0645 1.49%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.325 0.26 0.20 0.24 0.18 0.265 0.29 -
P/RPS 4.84 3.27 3.47 3.75 4.00 3.17 3.02 8.17%
P/EPS 36.05 -55.64 45.10 20.42 -154.19 40.53 50.26 -5.38%
EY 2.77 -1.80 2.22 4.90 -0.65 2.47 1.99 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 1.54 1.30 0.86 0.94 0.79 1.04 1.05 6.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 02/03/21 27/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.41 0.26 0.205 0.24 0.20 0.255 0.28 -
P/RPS 6.11 3.27 3.56 3.75 4.44 3.05 2.91 13.14%
P/EPS 45.48 -55.64 46.23 20.42 -171.32 39.01 48.52 -1.07%
EY 2.20 -1.80 2.16 4.90 -0.58 2.56 2.06 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 1.95 1.30 0.88 0.94 0.88 1.00 1.02 11.39%

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