Highlights

[NICE] QoQ Annualized Quarter Result on 2016-06-30 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -62.85%    YoY -     182.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 17,029 18,776 24,788 13,837 14,842 15,960 17,684 -2.48%
  QoQ % -9.30% -24.25% 79.14% -6.78% -7.00% -9.75% -
  Horiz. % 96.30% 106.18% 140.17% 78.25% 83.93% 90.25% 100.00%
PBT 1,514 3,798 11,532 -449 1,009 2,348 13,480 -76.68%
  QoQ % -60.12% -67.07% 2,668.37% -144.48% -57.01% -82.58% -
  Horiz. % 11.24% 28.18% 85.55% -3.33% 7.49% 17.42% 100.00%
Tax 0 0 0 -4 -5 0 0 -
  QoQ % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 75.00% 100.00% - -
NP 1,514 3,798 11,532 -453 1,004 2,348 13,480 -76.68%
  QoQ % -60.12% -67.07% 2,645.70% -145.12% -57.24% -82.58% -
  Horiz. % 11.24% 28.18% 85.55% -3.36% 7.45% 17.42% 100.00%
NP to SH 2,676 5,074 12,632 910 2,449 4,710 15,840 -69.41%
  QoQ % -47.26% -59.83% 1,288.13% -62.85% -48.00% -70.27% -
  Horiz. % 16.89% 32.03% 79.75% 5.74% 15.46% 29.73% 100.00%
Tax Rate - % - % - % - % 0.53 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 15,514 14,978 13,256 14,290 13,838 13,612 4,204 138.62%
  QoQ % 3.58% 12.99% -7.24% 3.26% 1.67% 223.79% -
  Horiz. % 369.05% 356.28% 315.32% 339.91% 329.18% 323.79% 100.00%
Net Worth 24,732 24,220 24,292 26,541 20,092 19,394 19,117 18.71%
  QoQ % 2.11% -0.29% -8.47% 32.10% 3.60% 1.45% -
  Horiz. % 129.37% 126.70% 127.07% 138.84% 105.10% 101.45% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 24,732 24,220 24,292 26,541 20,092 19,394 19,117 18.71%
  QoQ % 2.11% -0.29% -8.47% 32.10% 3.60% 1.45% -
  Horiz. % 129.37% 126.70% 127.07% 138.84% 105.10% 101.45% 100.00%
NOSH 309,153 302,762 303,653 379,166 287,031 277,058 273,103 8.61%
  QoQ % 2.11% -0.29% -19.92% 32.10% 3.60% 1.45% -
  Horiz. % 113.20% 110.86% 111.19% 138.84% 105.10% 101.45% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.89 % 20.23 % 46.52 % -3.27 % 6.76 % 14.71 % 76.23 % -76.10%
  QoQ % -56.06% -56.51% 1,522.63% -148.37% -54.04% -80.70% -
  Horiz. % 11.66% 26.54% 61.03% -4.29% 8.87% 19.30% 100.00%
ROE 10.82 % 20.95 % 52.00 % 3.43 % 12.19 % 24.29 % 82.86 % -74.23%
  QoQ % -48.35% -59.71% 1,416.04% -71.86% -49.81% -70.69% -
  Horiz. % 13.06% 25.28% 62.76% 4.14% 14.71% 29.31% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.51 6.20 8.16 3.65 5.17 5.76 6.48 -10.24%
  QoQ % -11.13% -24.02% 123.56% -29.40% -10.24% -11.11% -
  Horiz. % 85.03% 95.68% 125.93% 56.33% 79.78% 88.89% 100.00%
EPS 0.88 1.68 4.16 0.24 0.85 1.70 5.80 -71.52%
  QoQ % -47.62% -59.62% 1,633.33% -71.76% -50.00% -70.69% -
  Horiz. % 15.17% 28.97% 71.72% 4.14% 14.66% 29.31% 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 0.0800 0.0800 0.0800 0.0700 0.0700 0.0700 0.0700 9.30%
  QoQ % 0.00% 0.00% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 114.29% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.42 2.67 3.53 1.97 2.11 2.27 2.52 -2.66%
  QoQ % -9.36% -24.36% 79.19% -6.64% -7.05% -9.92% -
  Horiz. % 96.03% 105.95% 140.08% 78.17% 83.73% 90.08% 100.00%
EPS 0.38 0.72 1.80 0.13 0.35 0.67 2.26 -69.50%
  QoQ % -47.22% -60.00% 1,284.62% -62.86% -47.76% -70.35% -
  Horiz. % 16.81% 31.86% 79.65% 5.75% 15.49% 29.65% 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 0.0352 0.0345 0.0346 0.0378 0.0286 0.0276 0.0272 18.74%
  QoQ % 2.03% -0.29% -8.47% 32.17% 3.62% 1.47% -
  Horiz. % 129.41% 126.84% 127.21% 138.97% 105.15% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0950 0.0750 0.0900 0.0950 0.1050 0.1800 0.0900 -
P/RPS 1.72 1.21 1.10 2.60 2.03 3.12 1.39 15.24%
  QoQ % 42.15% 10.00% -57.69% 28.08% -34.94% 124.46% -
  Horiz. % 123.74% 87.05% 79.14% 187.05% 146.04% 224.46% 100.00%
P/EPS 10.98 4.48 2.16 39.58 12.30 10.59 1.55 268.41%
  QoQ % 145.09% 107.41% -94.54% 221.79% 16.15% 583.23% -
  Horiz. % 708.39% 289.03% 139.35% 2,553.55% 793.55% 683.23% 100.00%
EY 9.11 22.35 46.22 2.53 8.13 9.44 64.44 -72.83%
  QoQ % -59.24% -51.64% 1,726.88% -68.88% -13.88% -85.35% -
  Horiz. % 14.14% 34.68% 71.73% 3.93% 12.62% 14.65% 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 1.19 0.94 1.13 1.36 1.50 2.57 1.29 -5.23%
  QoQ % 26.60% -16.81% -16.91% -9.33% -41.63% 99.22% -
  Horiz. % 92.25% 72.87% 87.60% 105.43% 116.28% 199.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 25/02/16 30/11/15 -
Price 0.0900 0.0900 0.0800 0.0950 0.1050 0.1250 0.1000 -
P/RPS 1.63 1.45 0.98 2.60 2.03 2.17 1.54 3.86%
  QoQ % 12.41% 47.96% -62.31% 28.08% -6.45% 40.91% -
  Horiz. % 105.84% 94.16% 63.64% 168.83% 131.82% 140.91% 100.00%
P/EPS 10.40 5.37 1.92 39.58 12.30 7.35 1.72 231.53%
  QoQ % 93.67% 179.69% -95.15% 221.79% 67.35% 327.33% -
  Horiz. % 604.65% 312.21% 111.63% 2,301.16% 715.12% 427.33% 100.00%
EY 9.62 18.62 52.00 2.53 8.13 13.60 58.00 -69.78%
  QoQ % -48.34% -64.19% 1,955.34% -68.88% -40.22% -76.55% -
  Horiz. % 16.59% 32.10% 89.66% 4.36% 14.02% 23.45% 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 1.13 1.13 1.00 1.36 1.50 1.79 1.43 -14.51%
  QoQ % 0.00% 13.00% -26.47% -9.33% -16.20% 25.17% -
  Horiz. % 79.02% 79.02% 69.93% 95.10% 104.90% 125.17% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers