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 - 731,513
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.91 4.79 3.47 3.83 3.42 3.15 2.83 44.34%
  QoQ % 2.51% 38.04% -9.40% 11.99% 8.57% 11.31% -
  Horiz. % 173.50% 169.26% 122.61% 135.34% 120.85% 111.31% 100.00%
EPS -0.29 -0.37 -0.23 -0.10 -0.07 -0.04 0.00 -
  QoQ % 21.62% -60.87% -130.00% -42.86% -75.00% 0.00% -
  Horiz. % 725.00% 925.00% 575.00% 250.00% 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 0.0212 0.0120 0.0107 0.0153 0.0154 0.0167 0.0213 -0.31%
  QoQ % 76.67% 12.15% -30.07% -0.65% -7.78% -21.60% -
  Horiz. % 99.53% 56.34% 50.23% 71.83% 72.30% 78.40% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS