Highlights

[NICE] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     704.81%    YoY -     532.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,542 24,340 22,597 26,962 36,216 36,005 41,085 -16.17%
  QoQ % 29.59% 7.71% -16.19% -25.55% 0.59% -12.37% -
  Horiz. % 76.77% 59.24% 55.00% 65.62% 88.15% 87.63% 100.00%
PBT -2,656 -1,176 4,748 10,434 -2,696 -9,814 -3,832 -21.70%
  QoQ % -125.85% -124.77% -54.49% 487.02% 72.53% -156.11% -
  Horiz. % 69.31% 30.69% -123.90% -272.29% 70.35% 256.11% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -2,656 -1,176 4,748 10,434 -2,696 -9,814 -3,832 -21.70%
  QoQ % -125.85% -124.77% -54.49% 487.02% 72.53% -156.11% -
  Horiz. % 69.31% 30.69% -123.90% -272.29% 70.35% 256.11% 100.00%
NP to SH -424 478 6,209 11,322 -1,872 -8,416 -2,844 -71.92%
  QoQ % -188.70% -92.30% -45.16% 704.81% 77.76% -195.92% -
  Horiz. % 14.91% -16.81% -218.33% -398.10% 65.82% 295.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,198 25,516 17,849 16,528 38,912 45,819 44,917 -16.63%
  QoQ % 34.03% 42.95% 7.99% -57.52% -15.07% 2.01% -
  Horiz. % 76.14% 56.81% 39.74% 36.80% 86.63% 102.01% 100.00%
Net Worth 5,653 5,974 0 1,179 -4,679 9,442 15,319 -48.58%
  QoQ % -5.38% 0.00% 0.00% 125.20% -149.56% -38.36% -
  Horiz. % 36.90% 39.00% 0.00% 7.70% -30.55% 61.64% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 5,653 5,974 0 1,179 -4,679 9,442 15,319 -48.58%
  QoQ % -5.38% 0.00% 0.00% 125.20% -149.56% -38.36% -
  Horiz. % 36.90% 39.00% 0.00% 7.70% -30.55% 61.64% 100.00%
NOSH 231,025 129,380 117,898 117,937 116,999 118,036 117,845 56.70%
  QoQ % 78.56% 9.74% -0.03% 0.80% -0.88% 0.16% -
  Horiz. % 196.04% 109.79% 100.05% 100.08% 99.28% 100.16% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.42 % -4.83 % 21.01 % 38.70 % -7.44 % -27.26 % -9.33 % -6.62%
  QoQ % -74.33% -122.99% -45.71% 620.16% 72.71% -192.18% -
  Horiz. % 90.25% 51.77% -225.19% -414.79% 79.74% 292.18% 100.00%
ROE -7.50 % 8.00 % - % 960.00 % 0.00 % -89.13 % -18.56 % -45.37%
  QoQ % -193.75% 0.00% 0.00% 0.00% 0.00% -380.23% -
  Horiz. % 40.41% -43.10% 0.00% -5,172.41% -0.00% 480.23% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.32 20.37 19.17 22.86 30.95 30.50 34.86 -25.73%
  QoQ % 9.57% 6.26% -16.14% -26.14% 1.48% -12.51% -
  Horiz. % 64.03% 58.43% 54.99% 65.58% 88.78% 87.49% 100.00%
EPS -0.30 0.40 5.27 9.60 -1.60 -7.13 -2.41 -75.10%
  QoQ % -175.00% -92.41% -45.10% 700.00% 77.56% -195.85% -
  Horiz. % 12.45% -16.60% -218.67% -398.34% 66.39% 295.85% 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 0.0400 0.0500 0.0000 0.0100 -0.0400 0.0800 0.1300 -54.46%
  QoQ % -20.00% 0.00% 0.00% 125.00% -150.00% -38.46% -
  Horiz. % 30.77% 38.46% 0.00% 7.69% -30.77% 61.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.49 3.47 3.22 3.84 5.16 5.13 5.85 -16.18%
  QoQ % 29.39% 7.76% -16.15% -25.58% 0.58% -12.31% -
  Horiz. % 76.75% 59.32% 55.04% 65.64% 88.21% 87.69% 100.00%
EPS -0.06 0.07 0.88 1.61 -0.27 -1.20 -0.40 -71.80%
  QoQ % -185.71% -92.05% -45.34% 696.30% 77.50% -200.00% -
  Horiz. % 15.00% -17.50% -220.00% -402.50% 67.50% 300.00% 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 0.0080 0.0085 0.0000 0.0017 -0.0067 0.0134 0.0218 -48.77%
  QoQ % -5.88% 0.00% 0.00% 125.37% -150.00% -38.53% -
  Horiz. % 36.70% 38.99% 0.00% 7.80% -30.73% 61.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1950 0.1400 0.1550 0.1700 0.1350 0.1250 0.1500 -
P/RPS 0.00 0.00 0.00 0.74 0.44 0.41 0.43 -
  QoQ % 0.00% 0.00% 0.00% 68.18% 7.32% -4.65% -
  Horiz. % 0.00% 0.00% 0.00% 172.09% 102.33% 95.35% 100.00%
P/EPS 0.00 0.00 0.00 1.77 -8.44 -1.75 -6.22 -
  QoQ % 0.00% 0.00% 0.00% 120.97% -382.29% 71.86% -
  Horiz. % -0.00% -0.00% -0.00% -28.46% 135.69% 28.14% 100.00%
EY 0.00 0.00 0.00 56.47 -11.85 -57.04 -16.09 -
  QoQ % 0.00% 0.00% 0.00% 576.54% 79.23% -254.51% -
  Horiz. % -0.00% -0.00% -0.00% -350.96% 73.65% 354.51% 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 0.00 0.00 0.00 17.00 0.00 1.56 1.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35.65% -
  Horiz. % 0.00% 0.00% 0.00% 1,478.26% 0.00% 135.65% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/10/15 30/10/15 30/10/15 30/10/15 30/10/15 28/02/14 22/11/13 -
Price 0.1050 0.1050 0.1050 0.1050 0.1050 0.1100 0.1450 -
P/RPS 0.00 0.00 0.00 0.46 0.34 0.36 0.42 -
  QoQ % 0.00% 0.00% 0.00% 35.29% -5.56% -14.29% -
  Horiz. % 0.00% 0.00% 0.00% 109.52% 80.95% 85.71% 100.00%
P/EPS 0.00 0.00 0.00 1.09 -6.56 -1.54 -6.01 -
  QoQ % 0.00% 0.00% 0.00% 116.62% -325.97% 74.38% -
  Horiz. % -0.00% -0.00% -0.00% -18.14% 109.15% 25.62% 100.00%
EY 0.00 0.00 0.00 91.43 -15.24 -64.82 -16.64 -
  QoQ % 0.00% 0.00% 0.00% 699.93% 76.49% -289.54% -
  Horiz. % -0.00% -0.00% -0.00% -549.46% 91.59% 389.54% 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 0.00 0.00 0.00 10.50 0.00 1.38 1.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 23.21% -
  Horiz. % 0.00% 0.00% 0.00% 937.50% 0.00% 123.21% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers