Highlights

[NICE] QoQ Annualized Quarter Result on 2011-12-31 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
31-Dec-2011
Profit Trend QoQ -     -1,100.00%    YoY -     -104.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 25,367 27,999 25,025 23,040 20,732 28,084 20,129 16.62%
  QoQ % -9.40% 11.88% 8.62% 11.13% -26.18% 39.52% -
  Horiz. % 126.02% 139.10% 124.32% 114.46% 102.99% 139.52% 100.00%
PBT -2,214 -1,184 -661 -430 -188 5,713 5,111 -
  QoQ % -86.88% -79.14% -53.80% -128.72% -103.29% 11.78% -
  Horiz. % -43.32% -23.18% -12.94% -8.41% -3.68% 111.78% 100.00%
Tax -16 -20 -24 -36 0 -145 -72 -62.78%
  QoQ % 21.43% 13.64% 33.33% 0.00% 0.00% -101.39% -
  Horiz. % 22.62% 28.79% 33.33% 50.00% -0.00% 201.39% 100.00%
NP -2,230 -1,205 -685 -466 -188 5,568 5,039 -
  QoQ % -85.02% -75.89% -47.07% -147.87% -103.38% 10.50% -
  Horiz. % -44.26% -23.92% -13.60% -9.25% -3.73% 110.49% 100.00%
NP to SH -1,670 -738 -508 -288 -24 5,570 5,040 -
  QoQ % -126.20% -45.38% -76.39% -1,100.00% -100.43% 10.50% -
  Horiz. % -33.14% -14.65% -10.08% -5.71% -0.48% 110.50% 100.00%
Tax Rate - % - % - % - % - % 2.54 % 1.41 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 80.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 180.14% 100.00%
Total Cost 27,597 29,204 25,710 23,506 20,920 22,516 15,090 49.39%
  QoQ % -5.50% 13.59% 9.38% 12.36% -7.09% 49.21% -
  Horiz. % 182.89% 193.54% 170.38% 155.77% 138.63% 149.21% 100.00%
Net Worth 7,795 11,211 11,256 12,218 15,599 11,200 11,193 -21.38%
  QoQ % -30.46% -0.40% -7.87% -21.68% 39.28% 0.06% -
  Horiz. % 69.65% 100.16% 100.56% 109.15% 139.36% 100.06% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 7,795 11,211 11,256 12,218 15,599 11,200 11,193 -21.38%
  QoQ % -30.46% -0.40% -7.87% -21.68% 39.28% 0.06% -
  Horiz. % 69.65% 100.16% 100.56% 109.15% 139.36% 100.06% 100.00%
NOSH 51,973 43,120 43,295 43,636 60,000 43,078 43,052 13.34%
  QoQ % 20.53% -0.40% -0.78% -27.27% 39.28% 0.06% -
  Horiz. % 120.72% 100.16% 100.56% 101.36% 139.36% 100.06% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -8.79 % -4.31 % -2.74 % -2.02 % -0.91 % 19.83 % 25.03 % -
  QoQ % -103.94% -57.30% -35.64% -121.98% -104.59% -20.78% -
  Horiz. % -35.12% -17.22% -10.95% -8.07% -3.64% 79.22% 100.00%
ROE -21.43 % -6.59 % -4.51 % -2.36 % -0.15 % 49.73 % 45.03 % -
  QoQ % -225.19% -46.12% -91.10% -1,473.33% -100.30% 10.44% -
  Horiz. % -47.59% -14.63% -10.02% -5.24% -0.33% 110.44% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 48.81 64.93 57.80 52.80 34.55 65.19 46.75 2.91%
  QoQ % -24.83% 12.34% 9.47% 52.82% -47.00% 39.44% -
  Horiz. % 104.41% 138.89% 123.64% 112.94% 73.90% 139.44% 100.00%
EPS -3.21 -1.71 -1.17 -0.66 -0.04 12.93 11.71 -
  QoQ % -87.72% -46.15% -77.27% -1,550.00% -100.31% 10.42% -
  Horiz. % -27.41% -14.60% -9.99% -5.64% -0.34% 110.42% 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 0.1500 0.2600 0.2600 0.2800 0.2600 0.2600 0.2600 -30.63%
  QoQ % -42.31% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 57.69% 100.00% 100.00% 107.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.61 3.99 3.56 3.28 2.95 4.00 2.87 16.48%
  QoQ % -9.52% 12.08% 8.54% 11.19% -26.25% 39.37% -
  Horiz. % 125.78% 139.02% 124.04% 114.29% 102.79% 139.37% 100.00%
EPS -0.24 -0.11 -0.07 -0.04 0.00 0.79 0.72 -
  QoQ % -118.18% -57.14% -75.00% 0.00% 0.00% 9.72% -
  Horiz. % -33.33% -15.28% -9.72% -5.56% 0.00% 109.72% 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 0.0111 0.0160 0.0160 0.0174 0.0222 0.0159 0.0159 -21.25%
  QoQ % -30.63% 0.00% -8.05% -21.62% 39.62% 0.00% -
  Horiz. % 69.81% 100.63% 100.63% 109.43% 139.62% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1200 0.2300 0.3400 0.4000 0.4400 0.2300 0.1500 -
P/RPS 0.25 0.35 0.59 0.76 1.27 0.35 0.32 -15.14%
  QoQ % -28.57% -40.68% -22.37% -40.16% 262.86% 9.38% -
  Horiz. % 78.12% 109.38% 184.38% 237.50% 396.88% 109.38% 100.00%
P/EPS -3.73 -13.43 -28.98 -60.61 -1,100.00 1.78 1.28 -
  QoQ % 72.23% 53.66% 52.19% 94.49% -61,897.75% 39.06% -
  Horiz. % -291.41% -1,049.22% -2,264.06% -4,735.16% -85,937.50% 139.06% 100.00%
EY -26.79 -7.45 -3.45 -1.65 -0.09 56.22 78.06 -
  QoQ % -259.60% -115.94% -109.09% -1,733.33% -100.16% -27.98% -
  Horiz. % -34.32% -9.54% -4.42% -2.11% -0.12% 72.02% 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 0.80 0.88 1.31 1.43 1.69 0.88 0.58 23.84%
  QoQ % -9.09% -32.82% -8.39% -15.38% 92.05% 51.72% -
  Horiz. % 137.93% 151.72% 225.86% 246.55% 291.38% 151.72% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 24/08/11 06/05/11 -
Price 0.1300 0.1400 0.3400 0.4000 0.4400 0.3200 0.2000 -
P/RPS 0.27 0.22 0.59 0.76 1.27 0.49 0.43 -26.61%
  QoQ % 22.73% -62.71% -22.37% -40.16% 159.18% 13.95% -
  Horiz. % 62.79% 51.16% 137.21% 176.74% 295.35% 113.95% 100.00%
P/EPS -4.04 -8.17 -28.98 -60.61 -1,100.00 2.47 1.71 -
  QoQ % 50.55% 71.81% 52.19% 94.49% -44,634.41% 44.44% -
  Horiz. % -236.26% -477.78% -1,694.74% -3,544.44% -64,327.48% 144.44% 100.00%
EY -24.73 -12.23 -3.45 -1.65 -0.09 40.41 58.54 -
  QoQ % -102.21% -254.49% -109.09% -1,733.33% -100.22% -30.97% -
  Horiz. % -42.24% -20.89% -5.89% -2.82% -0.15% 69.03% 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 0.87 0.54 1.31 1.43 1.69 1.23 0.77 8.46%
  QoQ % 61.11% -58.78% -8.39% -15.38% 37.40% 59.74% -
  Horiz. % 112.99% 70.13% 170.13% 185.71% 219.48% 159.74% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers