Highlights

[NICE] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -60.48%    YoY -     -830.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,085 42,652 35,928 35,064 25,367 27,999 25,025 39.13%
  QoQ % -3.67% 18.72% 2.46% 38.23% -9.40% 11.88% -
  Horiz. % 164.17% 170.44% 143.57% 140.11% 101.37% 111.88% 100.00%
PBT -3,832 -3,354 -2,444 -3,449 -2,214 -1,184 -661 222.26%
  QoQ % -14.25% -37.23% 29.14% -55.78% -86.88% -79.14% -
  Horiz. % 579.44% 507.16% 369.56% 521.52% 334.78% 179.14% 100.00%
Tax 0 0 0 -19 -16 -20 -24 -
  QoQ % 0.00% 0.00% 0.00% -16.67% 21.43% 13.64% -
  Horiz. % -0.00% -0.00% -0.00% 79.17% 67.85% 86.36% 100.00%
NP -3,832 -3,354 -2,444 -3,468 -2,230 -1,205 -685 214.70%
  QoQ % -14.25% -37.23% 29.53% -55.50% -85.02% -75.89% -
  Horiz. % 559.14% 489.40% 356.61% 506.03% 325.43% 175.89% 100.00%
NP to SH -2,844 -2,620 -2,144 -2,681 -1,670 -738 -508 214.96%
  QoQ % -8.55% -22.20% 20.03% -60.48% -126.20% -45.38% -
  Horiz. % 559.84% 515.75% 422.05% 527.76% 328.85% 145.38% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,917 46,006 38,372 38,532 27,597 29,204 25,710 45.01%
  QoQ % -2.37% 19.89% -0.42% 39.62% -5.50% 13.59% -
  Horiz. % 174.70% 178.94% 149.25% 149.87% 107.34% 113.59% 100.00%
Net Worth 15,319 15,342 15,484 8,810 7,795 11,211 11,256 22.78%
  QoQ % -0.15% -0.92% 75.74% 13.02% -30.46% -0.40% -
  Horiz. % 136.09% 136.29% 137.56% 78.27% 69.26% 99.60% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,319 15,342 15,484 8,810 7,795 11,211 11,256 22.78%
  QoQ % -0.15% -0.92% 75.74% 13.02% -30.46% -0.40% -
  Horiz. % 136.09% 136.29% 137.56% 78.27% 69.26% 99.60% 100.00%
NOSH 117,845 118,018 119,111 62,934 51,973 43,120 43,295 94.83%
  QoQ % -0.15% -0.92% 89.26% 21.09% 20.53% -0.40% -
  Horiz. % 272.19% 272.59% 275.11% 145.36% 120.04% 99.60% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -9.33 % -7.86 % -6.80 % -9.89 % -8.79 % -4.31 % -2.74 % 126.17%
  QoQ % -18.70% -15.59% 31.24% -12.51% -103.94% -57.30% -
  Horiz. % 340.51% 286.86% 248.18% 360.95% 320.80% 157.30% 100.00%
ROE -18.56 % -17.08 % -13.85 % -30.43 % -21.43 % -6.59 % -4.51 % 156.58%
  QoQ % -8.67% -23.32% 54.49% -42.00% -225.19% -46.12% -
  Horiz. % 411.53% 378.71% 307.10% 674.72% 475.17% 146.12% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.86 36.14 30.16 55.72 48.81 64.93 57.80 -28.59%
  QoQ % -3.54% 19.83% -45.87% 14.16% -24.83% 12.34% -
  Horiz. % 60.31% 62.53% 52.18% 96.40% 84.45% 112.34% 100.00%
EPS -2.41 -2.22 -1.80 -4.26 -3.21 -1.71 -1.17 61.82%
  QoQ % -8.56% -23.33% 57.75% -32.71% -87.72% -46.15% -
  Horiz. % 205.98% 189.74% 153.85% 364.10% 274.36% 146.15% 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 0.1300 0.1400 0.1500 0.2600 0.2600 -36.98%
  QoQ % 0.00% 0.00% -7.14% -6.67% -42.31% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 53.85% 57.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.85 6.07 5.11 4.99 3.61 3.99 3.56 39.21%
  QoQ % -3.62% 18.79% 2.40% 38.23% -9.52% 12.08% -
  Horiz. % 164.33% 170.51% 143.54% 140.17% 101.40% 112.08% 100.00%
EPS -0.40 -0.37 -0.31 -0.38 -0.24 -0.11 -0.07 219.29%
  QoQ % -8.11% -19.35% 18.42% -58.33% -118.18% -57.14% -
  Horiz. % 571.43% 528.57% 442.86% 542.86% 342.86% 157.14% 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 0.0218 0.0220 0.0125 0.0111 0.0160 0.0160 22.88%
  QoQ % 0.00% -0.91% 76.00% 12.61% -30.63% 0.00% -
  Horiz. % 136.25% 136.25% 137.50% 78.12% 69.38% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1500 0.1050 0.1200 0.1200 0.1200 0.2300 0.3400 -
P/RPS 0.43 0.29 0.40 0.22 0.25 0.35 0.59 -19.00%
  QoQ % 48.28% -27.50% 81.82% -12.00% -28.57% -40.68% -
  Horiz. % 72.88% 49.15% 67.80% 37.29% 42.37% 59.32% 100.00%
P/EPS -6.22 -4.73 -6.67 -2.82 -3.73 -13.43 -28.98 -64.12%
  QoQ % -31.50% 29.09% -136.52% 24.40% 72.23% 53.66% -
  Horiz. % 21.46% 16.32% 23.02% 9.73% 12.87% 46.34% 100.00%
EY -16.09 -21.14 -15.00 -35.50 -26.79 -7.45 -3.45 178.88%
  QoQ % 23.89% -40.93% 57.75% -32.51% -259.60% -115.94% -
  Horiz. % 466.38% 612.75% 434.78% 1,028.99% 776.52% 215.94% 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 1.15 0.81 0.92 0.86 0.80 0.88 1.31 -8.31%
  QoQ % 41.98% -11.96% 6.98% 7.50% -9.09% -32.82% -
  Horiz. % 87.79% 61.83% 70.23% 65.65% 61.07% 67.18% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 -
Price 0.1450 0.1850 0.1250 0.0750 0.1300 0.1400 0.3400 -
P/RPS 0.42 0.51 0.41 0.13 0.27 0.22 0.59 -20.26%
  QoQ % -17.65% 24.39% 215.38% -51.85% 22.73% -62.71% -
  Horiz. % 71.19% 86.44% 69.49% 22.03% 45.76% 37.29% 100.00%
P/EPS -6.01 -8.33 -6.94 -1.76 -4.04 -8.17 -28.98 -64.93%
  QoQ % 27.85% -20.03% -294.32% 56.44% 50.55% 71.81% -
  Horiz. % 20.74% 28.74% 23.95% 6.07% 13.94% 28.19% 100.00%
EY -16.64 -12.00 -14.40 -56.80 -24.73 -12.23 -3.45 185.19%
  QoQ % -38.67% 16.67% 74.65% -129.68% -102.21% -254.49% -
  Horiz. % 482.32% 347.83% 417.39% 1,646.38% 716.81% 354.49% 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 1.12 1.42 0.96 0.54 0.87 0.54 1.31 -9.91%
  QoQ % -21.13% 47.92% 77.78% -37.93% 61.11% -58.78% -
  Horiz. % 85.50% 108.40% 73.28% 41.22% 66.41% 41.22% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers