Highlights

[NICE] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -45.38%    YoY -     -113.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 35,928 35,064 25,367 27,999 25,025 23,040 20,732 44.23%
  QoQ % 2.46% 38.23% -9.40% 11.88% 8.62% 11.13% -
  Horiz. % 173.30% 169.13% 122.36% 135.05% 120.71% 111.13% 100.00%
PBT -2,444 -3,449 -2,214 -1,184 -661 -430 -188 452.02%
  QoQ % 29.14% -55.78% -86.88% -79.14% -53.80% -128.72% -
  Horiz. % 1,300.00% 1,834.57% 1,177.66% 630.17% 351.77% 228.72% 100.00%
Tax 0 -19 -16 -20 -24 -36 0 -
  QoQ % 0.00% -16.67% 21.43% 13.64% 33.33% 0.00% -
  Horiz. % -0.00% 52.78% 45.24% 57.58% 66.67% 100.00% -
NP -2,444 -3,468 -2,230 -1,205 -685 -466 -188 452.02%
  QoQ % 29.53% -55.50% -85.02% -75.89% -47.07% -147.87% -
  Horiz. % 1,300.00% 1,844.68% 1,186.32% 641.20% 364.54% 247.87% 100.00%
NP to SH -2,144 -2,681 -1,670 -738 -508 -288 -24 1,892.92%
  QoQ % 20.03% -60.48% -126.20% -45.38% -76.39% -1,100.00% -
  Horiz. % 8,933.33% 11,170.83% 6,960.71% 3,077.27% 2,116.67% 1,200.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 38,372 38,532 27,597 29,204 25,710 23,506 20,920 49.79%
  QoQ % -0.42% 39.62% -5.50% 13.59% 9.38% 12.36% -
  Horiz. % 183.42% 184.19% 131.92% 139.60% 122.90% 112.36% 100.00%
Net Worth 15,484 8,810 7,795 11,211 11,256 12,218 15,599 -0.49%
  QoQ % 75.74% 13.02% -30.46% -0.40% -7.87% -21.68% -
  Horiz. % 99.26% 56.48% 49.97% 71.87% 72.16% 78.32% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 15,484 8,810 7,795 11,211 11,256 12,218 15,599 -0.49%
  QoQ % 75.74% 13.02% -30.46% -0.40% -7.87% -21.68% -
  Horiz. % 99.26% 56.48% 49.97% 71.87% 72.16% 78.32% 100.00%
NOSH 119,111 62,934 51,973 43,120 43,295 43,636 60,000 57.89%
  QoQ % 89.26% 21.09% 20.53% -0.40% -0.78% -27.27% -
  Horiz. % 198.52% 104.89% 86.62% 71.87% 72.16% 72.73% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -6.80 % -9.89 % -8.79 % -4.31 % -2.74 % -2.02 % -0.91 % 281.75%
  QoQ % 31.24% -12.51% -103.94% -57.30% -35.64% -121.98% -
  Horiz. % 747.25% 1,086.81% 965.93% 473.63% 301.10% 221.98% 100.00%
ROE -13.85 % -30.43 % -21.43 % -6.59 % -4.51 % -2.36 % -0.15 % 1,937.25%
  QoQ % 54.49% -42.00% -225.19% -46.12% -91.10% -1,473.33% -
  Horiz. % 9,233.33% 20,286.67% 14,286.67% 4,393.33% 3,006.67% 1,573.33% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.16 55.72 48.81 64.93 57.80 52.80 34.55 -8.65%
  QoQ % -45.87% 14.16% -24.83% 12.34% 9.47% 52.82% -
  Horiz. % 87.29% 161.27% 141.27% 187.93% 167.29% 152.82% 100.00%
EPS -1.80 -4.26 -3.21 -1.71 -1.17 -0.66 -0.04 1,162.22%
  QoQ % 57.75% -32.71% -87.72% -46.15% -77.27% -1,550.00% -
  Horiz. % 4,500.00% 10,650.00% 8,025.00% 4,275.00% 2,925.00% 1,650.00% 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 0.1300 0.1400 0.1500 0.2600 0.2600 0.2800 0.2600 -36.98%
  QoQ % -7.14% -6.67% -42.31% 0.00% -7.14% 7.69% -
  Horiz. % 50.00% 53.85% 57.69% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.11 4.99 3.61 3.99 3.56 3.28 2.95 44.19%
  QoQ % 2.40% 38.23% -9.52% 12.08% 8.54% 11.19% -
  Horiz. % 173.22% 169.15% 122.37% 135.25% 120.68% 111.19% 100.00%
EPS -0.31 -0.38 -0.24 -0.11 -0.07 -0.04 0.00 -
  QoQ % 18.42% -58.33% -118.18% -57.14% -75.00% 0.00% -
  Horiz. % 775.00% 950.00% 600.00% 275.00% 175.00% 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 0.0220 0.0125 0.0111 0.0160 0.0160 0.0174 0.0222 -0.60%
  QoQ % 76.00% 12.61% -30.63% 0.00% -8.05% -21.62% -
  Horiz. % 99.10% 56.31% 50.00% 72.07% 72.07% 78.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1200 0.1200 0.1200 0.2300 0.3400 0.4000 0.4400 -
P/RPS 0.40 0.22 0.25 0.35 0.59 0.76 1.27 -53.68%
  QoQ % 81.82% -12.00% -28.57% -40.68% -22.37% -40.16% -
  Horiz. % 31.50% 17.32% 19.69% 27.56% 46.46% 59.84% 100.00%
P/EPS -6.67 -2.82 -3.73 -13.43 -28.98 -60.61 -1,100.00 -96.66%
  QoQ % -136.52% 24.40% 72.23% 53.66% 52.19% 94.49% -
  Horiz. % 0.61% 0.26% 0.34% 1.22% 2.63% 5.51% 100.00%
EY -15.00 -35.50 -26.79 -7.45 -3.45 -1.65 -0.09 2,919.12%
  QoQ % 57.75% -32.51% -259.60% -115.94% -109.09% -1,733.33% -
  Horiz. % 16,666.67% 39,444.44% 29,766.67% 8,277.78% 3,833.33% 1,833.33% 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 0.92 0.86 0.80 0.88 1.31 1.43 1.69 -33.30%
  QoQ % 6.98% 7.50% -9.09% -32.82% -8.39% -15.38% -
  Horiz. % 54.44% 50.89% 47.34% 52.07% 77.51% 84.62% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 -
Price 0.1250 0.0750 0.1300 0.1400 0.3400 0.4000 0.4400 -
P/RPS 0.41 0.13 0.27 0.22 0.59 0.76 1.27 -52.91%
  QoQ % 215.38% -51.85% 22.73% -62.71% -22.37% -40.16% -
  Horiz. % 32.28% 10.24% 21.26% 17.32% 46.46% 59.84% 100.00%
P/EPS -6.94 -1.76 -4.04 -8.17 -28.98 -60.61 -1,100.00 -96.58%
  QoQ % -294.32% 56.44% 50.55% 71.81% 52.19% 94.49% -
  Horiz. % 0.63% 0.16% 0.37% 0.74% 2.63% 5.51% 100.00%
EY -14.40 -56.80 -24.73 -12.23 -3.45 -1.65 -0.09 2,838.14%
  QoQ % 74.65% -129.68% -102.21% -254.49% -109.09% -1,733.33% -
  Horiz. % 16,000.00% 63,111.11% 27,477.78% 13,588.89% 3,833.33% 1,833.33% 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 0.96 0.54 0.87 0.54 1.31 1.43 1.69 -31.39%
  QoQ % 77.78% -37.93% 61.11% -58.78% -8.39% -15.38% -
  Horiz. % 56.80% 31.95% 51.48% 31.95% 77.51% 84.62% 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.
 


 

253  209  513  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.28+0.01 
 KNM 0.455+0.01 
 ISTONE 0.25+0.025 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers