Highlights

[NICE] QoQ Annualized Quarter Result on 2011-06-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
30-Jun-2011
Profit Trend QoQ -     10.50%    YoY -     514.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 25,025 23,040 20,732 28,084 20,129 17,914 17,569 26.57%
  QoQ % 8.62% 11.13% -26.18% 39.52% 12.37% 1.96% -
  Horiz. % 142.44% 131.14% 118.00% 159.85% 114.57% 101.96% 100.00%
PBT -661 -430 -188 5,713 5,111 5,874 52 -
  QoQ % -53.80% -128.72% -103.29% 11.78% -12.99% 11,196.15% -
  Horiz. % -1,271.79% -826.92% -361.54% 10,986.54% 9,829.12% 11,296.15% 100.00%
Tax -24 -36 0 -145 -72 -85 -78 -54.65%
  QoQ % 33.33% 0.00% 0.00% -101.39% 15.29% -8.05% -
  Horiz. % 30.51% 45.76% -0.00% 184.32% 91.53% 108.05% 100.00%
NP -685 -466 -188 5,568 5,039 5,789 -26 769.17%
  QoQ % -47.07% -147.87% -103.38% 10.50% -12.95% 21,809.29% -
  Horiz. % 2,570.06% 1,747.54% 705.02% -20,880.52% -18,897.26% -21,709.29% 100.00%
NP to SH -508 -288 -24 5,570 5,040 5,791 -26 612.02%
  QoQ % -76.39% -1,100.00% -100.43% 10.50% -12.95% 21,816.79% -
  Horiz. % 1,905.05% 1,080.03% 90.00% -20,888.02% -18,903.69% -21,716.79% 100.00%
Tax Rate - % - % - % 2.54 % 1.41 % 1.45 % 151.28 % -
  QoQ % 0.00% 0.00% 0.00% 80.14% -2.76% -99.04% -
  Horiz. % 0.00% 0.00% 0.00% 1.68% 0.93% 0.96% 100.00%
Total Cost 25,710 23,506 20,920 22,516 15,090 12,125 17,595 28.74%
  QoQ % 9.38% 12.36% -7.09% 49.21% 24.45% -31.09% -
  Horiz. % 146.12% 133.59% 118.89% 127.96% 85.76% 68.91% 100.00%
Net Worth 11,256 12,218 15,599 11,200 11,193 11,194 10,799 2.80%
  QoQ % -7.87% -21.68% 39.28% 0.06% -0.01% 3.66% -
  Horiz. % 104.23% 113.13% 144.45% 103.71% 103.65% 103.66% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 11,256 12,218 15,599 11,200 11,193 11,194 10,799 2.80%
  QoQ % -7.87% -21.68% 39.28% 0.06% -0.01% 3.66% -
  Horiz. % 104.23% 113.13% 144.45% 103.71% 103.65% 103.66% 100.00%
NOSH 43,295 43,636 60,000 43,078 43,052 43,055 39,998 5.42%
  QoQ % -0.78% -27.27% 39.28% 0.06% -0.01% 7.64% -
  Horiz. % 108.24% 109.09% 150.00% 107.70% 107.63% 107.64% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.74 % -2.02 % -0.91 % 19.83 % 25.03 % 32.32 % -0.15 % 592.37%
  QoQ % -35.64% -121.98% -104.59% -20.78% -22.56% 21,646.67% -
  Horiz. % 1,826.67% 1,346.67% 606.67% -13,220.00% -16,686.67% -21,546.67% 100.00%
ROE -4.51 % -2.36 % -0.15 % 49.73 % 45.03 % 51.73 % -0.25 % 586.64%
  QoQ % -91.10% -1,473.33% -100.30% 10.44% -12.95% 20,792.00% -
  Horiz. % 1,804.00% 944.00% 60.00% -19,892.00% -18,012.00% -20,692.00% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 57.80 52.80 34.55 65.19 46.75 41.61 43.92 20.07%
  QoQ % 9.47% 52.82% -47.00% 39.44% 12.35% -5.26% -
  Horiz. % 131.60% 120.22% 78.67% 148.43% 106.44% 94.74% 100.00%
EPS -1.17 -0.66 -0.04 12.93 11.71 13.45 -0.07 552.60%
  QoQ % -77.27% -1,550.00% -100.31% 10.42% -12.94% 19,314.29% -
  Horiz. % 1,671.43% 942.86% 57.14% -18,471.43% -16,728.57% -19,214.29% 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 0.2600 0.2800 0.2600 0.2600 0.2600 0.2600 0.2700 -2.48%
  QoQ % -7.14% 7.69% 0.00% 0.00% 0.00% -3.70% -
  Horiz. % 96.30% 103.70% 96.30% 96.30% 96.30% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.56 3.28 2.95 4.00 2.87 2.55 2.50 26.55%
  QoQ % 8.54% 11.19% -26.25% 39.37% 12.55% 2.00% -
  Horiz. % 142.40% 131.20% 118.00% 160.00% 114.80% 102.00% 100.00%
EPS -0.07 -0.04 0.00 0.79 0.72 0.82 0.00 -
  QoQ % -75.00% 0.00% 0.00% 9.72% -12.20% 0.00% -
  Horiz. % -8.54% -4.88% 0.00% 96.34% 87.80% 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 0.0160 0.0174 0.0222 0.0159 0.0159 0.0159 0.0154 2.58%
  QoQ % -8.05% -21.62% 39.62% 0.00% 0.00% 3.25% -
  Horiz. % 103.90% 112.99% 144.16% 103.25% 103.25% 103.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3400 0.4000 0.4400 0.2300 0.1500 0.1700 0.3500 -
P/RPS 0.59 0.76 1.27 0.35 0.32 0.00 0.00 -
  QoQ % -22.37% -40.16% 262.86% 9.38% 0.00% 0.00% -
  Horiz. % 184.38% 237.50% 396.88% 109.38% 100.00% - -
P/EPS -28.98 -60.61 -1,100.00 1.78 1.28 0.00 0.00 -
  QoQ % 52.19% 94.49% -61,897.75% 39.06% 0.00% 0.00% -
  Horiz. % -2,264.06% -4,735.16% -85,937.50% 139.06% 100.00% - -
EY -3.45 -1.65 -0.09 56.22 78.06 0.00 0.00 -
  QoQ % -109.09% -1,733.33% -100.16% -27.98% 0.00% 0.00% -
  Horiz. % -4.42% -2.11% -0.12% 72.02% 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 1.31 1.43 1.69 0.88 0.58 0.65 0.00 -
  QoQ % -8.39% -15.38% 92.05% 51.72% -10.77% 0.00% -
  Horiz. % 201.54% 220.00% 260.00% 135.38% 89.23% 100.00% -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 -
Price 0.3400 0.4000 0.4400 0.3200 0.2000 0.1700 0.2800 -
P/RPS 0.59 0.76 1.27 0.49 0.43 0.00 0.00 -
  QoQ % -22.37% -40.16% 159.18% 13.95% 0.00% 0.00% -
  Horiz. % 137.21% 176.74% 295.35% 113.95% 100.00% - -
P/EPS -28.98 -60.61 -1,100.00 2.47 1.71 0.00 0.00 -
  QoQ % 52.19% 94.49% -44,634.41% 44.44% 0.00% 0.00% -
  Horiz. % -1,694.74% -3,544.44% -64,327.48% 144.44% 100.00% - -
EY -3.45 -1.65 -0.09 40.41 58.54 0.00 0.00 -
  QoQ % -109.09% -1,733.33% -100.22% -30.97% 0.00% 0.00% -
  Horiz. % -5.89% -2.82% -0.15% 69.03% 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 1.31 1.43 1.69 1.23 0.77 0.65 0.00 -
  QoQ % -8.39% -15.38% 37.40% 59.74% 18.46% 0.00% -
  Horiz. % 201.54% 220.00% 260.00% 189.23% 118.46% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers