[NCT] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 66,942 74,192 48,822 51,457 119,610 26,283 49,233 22.66% QoQ % -9.77% 51.96% -5.12% -56.98% 355.09% -46.62% - Horiz. % 135.97% 150.70% 99.17% 104.52% 242.95% 53.38% 100.00%
PBT 18,203 14,856 15,570 9,827 28,566 8,686 13,436 22.37% QoQ % 22.53% -4.59% 58.44% -65.60% 228.87% -35.35% - Horiz. % 135.48% 110.57% 115.88% 73.14% 212.61% 64.65% 100.00%
Tax -5,368 -3,618 -4,470 -1,809 -11,607 -649 -3,957 22.48% QoQ % -48.37% 19.06% -147.10% 84.41% -1,688.44% 83.60% - Horiz. % 135.66% 91.43% 112.96% 45.72% 293.33% 16.40% 100.00%
NP 12,835 11,238 11,100 8,018 16,959 8,037 9,479 22.33% QoQ % 14.21% 1.24% 38.44% -52.72% 111.01% -15.21% - Horiz. % 135.40% 118.56% 117.10% 84.59% 178.91% 84.79% 100.00%
NP to SH 12,835 11,238 11,100 8,018 16,959 8,037 9,479 22.33% QoQ % 14.21% 1.24% 38.44% -52.72% 111.01% -15.21% - Horiz. % 135.40% 118.56% 117.10% 84.59% 178.91% 84.79% 100.00%
Tax Rate 29.49 % 24.35 % 28.71 % 18.41 % 40.63 % 7.47 % 29.45 % 0.09% QoQ % 21.11% -15.19% 55.95% -54.69% 443.91% -74.63% - Horiz. % 100.14% 82.68% 97.49% 62.51% 137.96% 25.37% 100.00%
Total Cost 54,107 62,954 37,722 43,439 102,651 18,246 39,754 22.75% QoQ % -14.05% 66.89% -13.16% -57.68% 462.59% -54.10% - Horiz. % 136.10% 158.36% 94.89% 109.27% 258.22% 45.90% 100.00%
Net Worth 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.17% QoQ % -18.79% 18.80% 0.67% -98.73% 10,470.70% 37.32% - Horiz. % 178.82% 220.20% 185.36% 184.12% 14,515.93% 137.32% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.17% QoQ % -18.79% 18.80% 0.67% -98.73% 10,470.70% 37.32% - Horiz. % 178.82% 220.20% 185.36% 184.12% 14,515.93% 137.32% 100.00%
NOSH 903,636 1,107,662 880,755 888,933 645,102 603,558 531,764 42.26% QoQ % -18.42% 25.76% -0.92% 37.80% 6.88% 13.50% - Horiz. % 169.93% 208.30% 165.63% 167.17% 121.31% 113.50% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.17 % 15.15 % 22.74 % 15.58 % 14.18 % 30.58 % 19.25 % -0.28% QoQ % 26.53% -33.38% 45.96% 9.87% -53.63% 58.86% - Horiz. % 99.58% 78.70% 118.13% 80.94% 73.66% 158.86% 100.00%
ROE 3.27 % 2.32 % 2.73 % 1.98 % 0.05 % 2.66 % 4.32 % -16.90% QoQ % 40.95% -15.02% 37.88% 3,860.00% -98.12% -38.43% - Horiz. % 75.69% 53.70% 63.19% 45.83% 1.16% 61.57% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.41 6.70 5.54 5.79 18.54 4.35 9.26 -13.77% QoQ % 10.60% 20.94% -4.32% -68.77% 326.21% -53.02% - Horiz. % 80.02% 72.35% 59.83% 62.53% 200.22% 46.98% 100.00%
EPS 1.42 1.16 1.26 0.90 2.63 1.33 1.78 -13.95% QoQ % 22.41% -7.94% 40.00% -65.78% 97.74% -25.28% - Horiz. % 79.78% 65.17% 70.79% 50.56% 147.75% 74.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4347 0.4367 0.4623 0.4550 49.4300 0.4998 0.4131 3.45% QoQ % -0.46% -5.54% 1.60% -99.08% 9,789.96% 20.99% - Horiz. % 105.23% 105.71% 111.91% 110.14% 11,965.63% 120.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,579,470 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.24 4.70 3.09 3.26 7.57 1.66 3.12 22.62% QoQ % -9.79% 52.10% -5.21% -56.94% 356.02% -46.79% - Horiz. % 135.90% 150.64% 99.04% 104.49% 242.63% 53.21% 100.00%
EPS 0.81 0.71 0.70 0.51 1.07 0.51 0.60 22.08% QoQ % 14.08% 1.43% 37.25% -52.34% 109.80% -15.00% - Horiz. % 135.00% 118.33% 116.67% 85.00% 178.33% 85.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2487 0.3063 0.2578 0.2561 20.1887 0.1910 0.1391 47.15% QoQ % -18.81% 18.81% 0.66% -98.73% 10,470.00% 37.31% - Horiz. % 178.79% 220.20% 185.33% 184.11% 14,513.80% 137.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.3200 0.3850 0.3850 0.4050 0.5150 0.5300 0.5500 -
P/RPS 4.32 5.75 6.95 7.00 2.78 12.17 5.94 -19.08% QoQ % -24.87% -17.27% -0.71% 151.80% -77.16% 104.88% - Horiz. % 72.73% 96.80% 117.00% 117.85% 46.80% 204.88% 100.00%
P/EPS 22.53 37.95 30.55 44.90 19.59 39.80 30.85 -18.86% QoQ % -40.63% 24.22% -31.96% 129.20% -50.78% 29.01% - Horiz. % 73.03% 123.01% 99.03% 145.54% 63.50% 129.01% 100.00%
EY 4.44 2.64 3.27 2.23 5.10 2.51 3.24 23.30% QoQ % 68.18% -19.27% 46.64% -56.27% 103.19% -22.53% - Horiz. % 137.04% 81.48% 100.93% 68.83% 157.41% 77.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.74 0.88 0.83 0.89 0.01 1.06 1.33 -32.28% QoQ % -15.91% 6.02% -6.74% 8,800.00% -99.06% -20.30% - Horiz. % 55.64% 66.17% 62.41% 66.92% 0.75% 79.70% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date - 29/11/22 29/08/22 30/05/22 - 18/11/21 07/09/21 -
Price 0.3650 0.3450 0.4250 0.3950 0.5200 0.4900 0.5550 -
P/RPS 4.93 5.15 7.67 6.82 2.80 11.25 5.99 -12.14% QoQ % -4.27% -32.86% 12.46% 143.57% -75.11% 87.81% - Horiz. % 82.30% 85.98% 128.05% 113.86% 46.74% 187.81% 100.00%
P/EPS 25.70 34.00 33.72 43.79 19.78 36.80 31.14 -11.98% QoQ % -24.41% 0.83% -23.00% 121.39% -46.25% 18.18% - Horiz. % 82.53% 109.18% 108.29% 140.62% 63.52% 118.18% 100.00%
EY 3.89 2.94 2.97 2.28 5.06 2.72 3.21 13.63% QoQ % 32.31% -1.01% 30.26% -54.94% 86.03% -15.26% - Horiz. % 121.18% 91.59% 92.52% 71.03% 157.63% 84.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.84 0.79 0.92 0.87 0.01 0.98 1.34 -26.69% QoQ % 6.33% -14.13% 5.75% 8,600.00% -98.98% -26.87% - Horiz. % 62.69% 58.96% 68.66% 64.93% 0.75% 73.13% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment