Highlights

[NICE] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -126.20%    YoY -     -6,860.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,652 35,928 35,064 25,367 27,999 25,025 23,040 50.82%
  QoQ % 18.72% 2.46% 38.23% -9.40% 11.88% 8.62% -
  Horiz. % 185.12% 155.94% 152.19% 110.10% 121.52% 108.62% 100.00%
PBT -3,354 -2,444 -3,449 -2,214 -1,184 -661 -430 293.80%
  QoQ % -37.23% 29.14% -55.78% -86.88% -79.14% -53.80% -
  Horiz. % 780.00% 568.37% 802.09% 514.88% 275.52% 153.80% 100.00%
Tax 0 0 -19 -16 -20 -24 -36 -
  QoQ % 0.00% 0.00% -16.67% 21.43% 13.64% 33.33% -
  Horiz. % -0.00% -0.00% 52.78% 45.24% 57.58% 66.67% 100.00%
NP -3,354 -2,444 -3,468 -2,230 -1,205 -685 -466 273.23%
  QoQ % -37.23% 29.53% -55.50% -85.02% -75.89% -47.07% -
  Horiz. % 719.74% 524.46% 744.21% 478.60% 258.68% 147.07% 100.00%
NP to SH -2,620 -2,144 -2,681 -1,670 -738 -508 -288 336.37%
  QoQ % -22.20% 20.03% -60.48% -126.20% -45.38% -76.39% -
  Horiz. % 909.72% 744.44% 930.90% 580.06% 256.44% 176.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 46,006 38,372 38,532 27,597 29,204 25,710 23,506 56.53%
  QoQ % 19.89% -0.42% 39.62% -5.50% 13.59% 9.38% -
  Horiz. % 195.72% 163.24% 163.92% 117.41% 124.24% 109.38% 100.00%
Net Worth 15,342 15,484 8,810 7,795 11,211 11,256 12,218 16.41%
  QoQ % -0.92% 75.74% 13.02% -30.46% -0.40% -7.87% -
  Horiz. % 125.57% 126.73% 72.11% 63.81% 91.76% 92.13% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 15,342 15,484 8,810 7,795 11,211 11,256 12,218 16.41%
  QoQ % -0.92% 75.74% 13.02% -30.46% -0.40% -7.87% -
  Horiz. % 125.57% 126.73% 72.11% 63.81% 91.76% 92.13% 100.00%
NOSH 118,018 119,111 62,934 51,973 43,120 43,295 43,636 94.24%
  QoQ % -0.92% 89.26% 21.09% 20.53% -0.40% -0.78% -
  Horiz. % 270.46% 272.96% 144.22% 119.11% 98.82% 99.22% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -7.86 % -6.80 % -9.89 % -8.79 % -4.31 % -2.74 % -2.02 % 147.59%
  QoQ % -15.59% 31.24% -12.51% -103.94% -57.30% -35.64% -
  Horiz. % 389.11% 336.63% 489.60% 435.15% 213.37% 135.64% 100.00%
ROE -17.08 % -13.85 % -30.43 % -21.43 % -6.59 % -4.51 % -2.36 % 274.61%
  QoQ % -23.32% 54.49% -42.00% -225.19% -46.12% -91.10% -
  Horiz. % 723.73% 586.86% 1,289.41% 908.05% 279.24% 191.10% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.14 30.16 55.72 48.81 64.93 57.80 52.80 -22.35%
  QoQ % 19.83% -45.87% 14.16% -24.83% 12.34% 9.47% -
  Horiz. % 68.45% 57.12% 105.53% 92.44% 122.97% 109.47% 100.00%
EPS -2.22 -1.80 -4.26 -3.21 -1.71 -1.17 -0.66 124.66%
  QoQ % -23.33% 57.75% -32.71% -87.72% -46.15% -77.27% -
  Horiz. % 336.36% 272.73% 645.45% 486.36% 259.09% 177.27% 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 0.1300 0.1400 0.1500 0.2600 0.2600 0.2800 -40.07%
  QoQ % 0.00% -7.14% -6.67% -42.31% 0.00% -7.14% -
  Horiz. % 46.43% 46.43% 50.00% 53.57% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.07 5.11 4.99 3.61 3.99 3.56 3.28 50.79%
  QoQ % 18.79% 2.40% 38.23% -9.52% 12.08% 8.54% -
  Horiz. % 185.06% 155.79% 152.13% 110.06% 121.65% 108.54% 100.00%
EPS -0.37 -0.31 -0.38 -0.24 -0.11 -0.07 -0.04 341.25%
  QoQ % -19.35% 18.42% -58.33% -118.18% -57.14% -75.00% -
  Horiz. % 925.00% 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 0.0218 0.0220 0.0125 0.0111 0.0160 0.0160 0.0174 16.23%
  QoQ % -0.91% 76.00% 12.61% -30.63% 0.00% -8.05% -
  Horiz. % 125.29% 126.44% 71.84% 63.79% 91.95% 91.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1050 0.1200 0.1200 0.1200 0.2300 0.3400 0.4000 -
P/RPS 0.29 0.40 0.22 0.25 0.35 0.59 0.76 -47.42%
  QoQ % -27.50% 81.82% -12.00% -28.57% -40.68% -22.37% -
  Horiz. % 38.16% 52.63% 28.95% 32.89% 46.05% 77.63% 100.00%
P/EPS -4.73 -6.67 -2.82 -3.73 -13.43 -28.98 -60.61 -81.77%
  QoQ % 29.09% -136.52% 24.40% 72.23% 53.66% 52.19% -
  Horiz. % 7.80% 11.00% 4.65% 6.15% 22.16% 47.81% 100.00%
EY -21.14 -15.00 -35.50 -26.79 -7.45 -3.45 -1.65 448.39%
  QoQ % -40.93% 57.75% -32.51% -259.60% -115.94% -109.09% -
  Horiz. % 1,281.21% 909.09% 2,151.52% 1,623.64% 451.52% 209.09% 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 0.81 0.92 0.86 0.80 0.88 1.31 1.43 -31.56%
  QoQ % -11.96% 6.98% 7.50% -9.09% -32.82% -8.39% -
  Horiz. % 56.64% 64.34% 60.14% 55.94% 61.54% 91.61% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 -
Price 0.1850 0.1250 0.0750 0.1300 0.1400 0.3400 0.4000 -
P/RPS 0.51 0.41 0.13 0.27 0.22 0.59 0.76 -23.37%
  QoQ % 24.39% 215.38% -51.85% 22.73% -62.71% -22.37% -
  Horiz. % 67.11% 53.95% 17.11% 35.53% 28.95% 77.63% 100.00%
P/EPS -8.33 -6.94 -1.76 -4.04 -8.17 -28.98 -60.61 -73.40%
  QoQ % -20.03% -294.32% 56.44% 50.55% 71.81% 52.19% -
  Horiz. % 13.74% 11.45% 2.90% 6.67% 13.48% 47.81% 100.00%
EY -12.00 -14.40 -56.80 -24.73 -12.23 -3.45 -1.65 275.83%
  QoQ % 16.67% 74.65% -129.68% -102.21% -254.49% -109.09% -
  Horiz. % 727.27% 872.73% 3,442.42% 1,498.79% 741.21% 209.09% 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 1.42 0.96 0.54 0.87 0.54 1.31 1.43 -0.47%
  QoQ % 47.92% 77.78% -37.93% 61.11% -58.78% -8.39% -
  Horiz. % 99.30% 67.13% 37.76% 60.84% 37.76% 91.61% 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.
 


 

336  215  533  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.015 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 BARAKAH 0.045-0.005 
Partners & Brokers