Highlights

[NICE] QoQ Annualized Quarter Result on 2017-06-30 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -198.58%    YoY -     -389.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 13,016 14,452 8,900 14,791 17,029 18,776 24,788 -34.94%
  QoQ % -9.94% 62.38% -39.83% -13.14% -9.30% -24.25% -
  Horiz. % 52.51% 58.30% 35.90% 59.67% 68.70% 75.75% 100.00%
PBT -6,773 -5,076 -2,000 -3,379 1,514 3,798 11,532 -
  QoQ % -33.44% -153.80% 40.81% -323.09% -60.12% -67.07% -
  Horiz. % -58.74% -44.02% -17.34% -29.30% 13.13% 32.93% 100.00%
Tax 0 0 0 -388 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -6,773 -5,076 -2,000 -3,767 1,514 3,798 11,532 -
  QoQ % -33.44% -153.80% 46.91% -348.70% -60.12% -67.07% -
  Horiz. % -58.74% -44.02% -17.34% -32.67% 13.13% 32.93% 100.00%
NP to SH -6,773 -5,076 -2,000 -2,638 2,676 5,074 12,632 -
  QoQ % -33.44% -153.80% 24.18% -198.58% -47.26% -59.83% -
  Horiz. % -53.62% -40.18% -15.83% -20.88% 21.18% 40.17% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,789 19,528 10,900 18,558 15,514 14,978 13,256 30.65%
  QoQ % 1.34% 79.16% -41.27% 19.62% 3.58% 12.99% -
  Horiz. % 149.29% 147.31% 82.23% 140.00% 117.04% 112.99% 100.00%
Net Worth 13,321 16,651 19,982 19,982 24,732 24,220 24,292 -33.03%
  QoQ % -20.00% -16.67% 0.00% -19.21% 2.11% -0.29% -
  Horiz. % 54.84% 68.55% 82.26% 82.26% 101.81% 99.71% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 13,321 16,651 19,982 19,982 24,732 24,220 24,292 -33.03%
  QoQ % -20.00% -16.67% 0.00% -19.21% 2.11% -0.29% -
  Horiz. % 54.84% 68.55% 82.26% 82.26% 101.81% 99.71% 100.00%
NOSH 333,037 333,037 333,037 333,037 309,153 302,762 303,653 6.36%
  QoQ % 0.00% 0.00% 0.00% 7.73% 2.11% -0.29% -
  Horiz. % 109.68% 109.68% 109.68% 109.68% 101.81% 99.71% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -52.04 % -35.12 % -22.47 % -25.47 % 8.89 % 20.23 % 46.52 % -
  QoQ % -48.18% -56.30% 11.78% -386.50% -56.06% -56.51% -
  Horiz. % -111.87% -75.49% -48.30% -54.75% 19.11% 43.49% 100.00%
ROE -50.85 % -30.48 % -10.01 % -13.20 % 10.82 % 20.95 % 52.00 % -
  QoQ % -66.83% -204.50% 24.17% -222.00% -48.35% -59.71% -
  Horiz. % -97.79% -58.62% -19.25% -25.38% 20.81% 40.29% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.91 4.34 2.67 4.44 5.51 6.20 8.16 -38.79%
  QoQ % -9.91% 62.55% -39.86% -19.42% -11.13% -24.02% -
  Horiz. % 47.92% 53.19% 32.72% 54.41% 67.52% 75.98% 100.00%
EPS -2.04 -1.52 -0.60 -0.85 0.88 1.68 4.16 -
  QoQ % -34.21% -153.33% 29.41% -196.59% -47.62% -59.62% -
  Horiz. % -49.04% -36.54% -14.42% -20.43% 21.15% 40.38% 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 0.0600 0.0600 0.0800 0.0800 0.0800 -37.03%
  QoQ % -20.00% -16.67% 0.00% -25.00% 0.00% 0.00% -
  Horiz. % 50.00% 62.50% 75.00% 75.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.85 2.06 1.27 2.11 2.42 2.67 3.53 -35.02%
  QoQ % -10.19% 62.20% -39.81% -12.81% -9.36% -24.36% -
  Horiz. % 52.41% 58.36% 35.98% 59.77% 68.56% 75.64% 100.00%
EPS -0.96 -0.72 -0.28 -0.38 0.38 0.72 1.80 -
  QoQ % -33.33% -157.14% 26.32% -200.00% -47.22% -60.00% -
  Horiz. % -53.33% -40.00% -15.56% -21.11% 21.11% 40.00% 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 0.0190 0.0237 0.0284 0.0284 0.0352 0.0345 0.0346 -32.97%
  QoQ % -19.83% -16.55% 0.00% -19.32% 2.03% -0.29% -
  Horiz. % 54.91% 68.50% 82.08% 82.08% 101.73% 99.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.0400 0.0550 0.0600 0.1000 0.0950 0.0750 0.0900 -
P/RPS 1.02 1.27 2.25 2.25 1.72 1.21 1.10 -4.91%
  QoQ % -19.69% -43.56% 0.00% 30.81% 42.15% 10.00% -
  Horiz. % 92.73% 115.45% 204.55% 204.55% 156.36% 110.00% 100.00%
P/EPS -1.97 -3.61 -9.99 -12.62 10.98 4.48 2.16 -
  QoQ % 45.43% 63.86% 20.84% -214.94% 145.09% 107.41% -
  Horiz. % -91.20% -167.13% -462.50% -584.26% 508.33% 207.41% 100.00%
EY -50.85 -27.71 -10.01 -7.92 9.11 22.35 46.22 -
  QoQ % -83.51% -176.82% -26.39% -186.94% -59.24% -51.64% -
  Horiz. % -110.02% -59.95% -21.66% -17.14% 19.71% 48.36% 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 1.00 1.10 1.00 1.67 1.19 0.94 1.13 -7.83%
  QoQ % -9.09% 10.00% -40.12% 40.34% 26.60% -16.81% -
  Horiz. % 88.50% 97.35% 88.50% 147.79% 105.31% 83.19% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 30/11/16 -
Price 0.0400 0.0550 0.0650 0.0600 0.0900 0.0900 0.0800 -
P/RPS 1.02 1.27 2.43 1.35 1.63 1.45 0.98 2.71%
  QoQ % -19.69% -47.74% 80.00% -17.18% 12.41% 47.96% -
  Horiz. % 104.08% 129.59% 247.96% 137.76% 166.33% 147.96% 100.00%
P/EPS -1.97 -3.61 -10.82 -7.57 10.40 5.37 1.92 -
  QoQ % 45.43% 66.64% -42.93% -172.79% 93.67% 179.69% -
  Horiz. % -102.60% -188.02% -563.54% -394.27% 541.67% 279.69% 100.00%
EY -50.85 -27.71 -9.24 -13.20 9.62 18.62 52.00 -
  QoQ % -83.51% -199.89% 30.00% -237.21% -48.34% -64.19% -
  Horiz. % -97.79% -53.29% -17.77% -25.38% 18.50% 35.81% 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 1.00 1.10 1.08 1.00 1.13 1.13 1.00 -
  QoQ % -9.09% 1.85% 8.00% -11.50% 0.00% 13.00% -
  Horiz. % 100.00% 110.00% 108.00% 100.00% 113.00% 113.00% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers