Highlights

[NICE] QoQ Annualized Quarter Result on 2014-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -92.30%    YoY -     105.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 17,684 38,215 31,542 24,340 22,597 26,962 36,216 -37.96%
  QoQ % -53.72% 21.16% 29.59% 7.71% -16.19% -25.55% -
  Horiz. % 48.83% 105.52% 87.09% 67.21% 62.40% 74.45% 100.00%
PBT 13,480 -4,290 -2,656 -1,176 4,748 10,434 -2,696 -
  QoQ % 414.22% -61.52% -125.85% -124.77% -54.49% 487.02% -
  Horiz. % -500.00% 159.12% 98.52% 43.62% -176.11% -387.02% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 13,480 -4,290 -2,656 -1,176 4,748 10,434 -2,696 -
  QoQ % 414.22% -61.52% -125.85% -124.77% -54.49% 487.02% -
  Horiz. % -500.00% 159.12% 98.52% 43.62% -176.11% -387.02% 100.00%
NP to SH 15,840 -1,105 -424 478 6,209 11,322 -1,872 -
  QoQ % 1,533.48% -160.61% -188.70% -92.30% -45.16% 704.81% -
  Horiz. % -846.15% 59.03% 22.65% -25.53% -331.70% -604.81% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,204 42,505 34,198 25,516 17,849 16,528 38,912 -77.29%
  QoQ % -90.11% 24.29% 34.03% 42.95% 7.99% -57.52% -
  Horiz. % 10.80% 109.23% 87.89% 65.57% 45.87% 42.48% 100.00%
Net Worth 19,117 8,125 5,653 5,974 0 1,179 -4,679 -
  QoQ % 135.29% 43.72% -5.38% 0.00% 0.00% 125.20% -
  Horiz. % -408.49% -173.61% -120.80% -127.67% -0.00% -25.20% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 19,117 8,125 5,653 5,974 0 1,179 -4,679 -
  QoQ % 135.29% 43.72% -5.38% 0.00% 0.00% 125.20% -
  Horiz. % -408.49% -173.61% -120.80% -127.67% -0.00% -25.20% 100.00%
NOSH 273,103 261,923 231,025 129,380 117,898 117,937 116,999 75.87%
  QoQ % 4.27% 13.37% 78.56% 9.74% -0.03% 0.80% -
  Horiz. % 233.42% 223.87% 197.46% 110.58% 100.77% 100.80% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 76.23 % -11.23 % -8.42 % -4.83 % 21.01 % 38.70 % -7.44 % -
  QoQ % 778.81% -33.37% -74.33% -122.99% -45.71% 620.16% -
  Horiz. % -1,024.60% 150.94% 113.17% 64.92% -282.39% -520.16% 100.00%
ROE 82.86 % -13.60 % -7.50 % 8.00 % - % 960.00 % 0.00 % -
  QoQ % 709.26% -81.33% -193.75% 0.00% 0.00% 0.00% -
  Horiz. % 8.63% -1.42% -0.78% 0.83% 0.00% 100.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.48 23.52 22.32 20.37 19.17 22.86 30.95 -64.71%
  QoQ % -72.45% 5.38% 9.57% 6.26% -16.14% -26.14% -
  Horiz. % 20.94% 75.99% 72.12% 65.82% 61.94% 73.86% 100.00%
EPS 5.80 -0.68 -0.30 0.40 5.27 9.60 -1.60 -
  QoQ % 952.94% -126.67% -175.00% -92.41% -45.10% 700.00% -
  Horiz. % -362.50% 42.50% 18.75% -25.00% -329.38% -600.00% 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 0.0700 0.0500 0.0400 0.0500 0.0000 0.0100 -0.0400 -
  QoQ % 40.00% 25.00% -20.00% 0.00% 0.00% 125.00% -
  Horiz. % -175.00% -125.00% -100.00% -125.00% -0.00% -25.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.52 5.44 4.49 3.47 3.22 3.84 5.16 -37.96%
  QoQ % -53.68% 21.16% 29.39% 7.76% -16.15% -25.58% -
  Horiz. % 48.84% 105.43% 87.02% 67.25% 62.40% 74.42% 100.00%
EPS 2.26 -0.16 -0.06 0.07 0.88 1.61 -0.27 -
  QoQ % 1,512.50% -166.67% -185.71% -92.05% -45.34% 696.30% -
  Horiz. % -837.04% 59.26% 22.22% -25.93% -325.93% -596.30% 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 0.0272 0.0116 0.0080 0.0085 0.0000 0.0017 -0.0067 -
  QoQ % 134.48% 45.00% -5.88% 0.00% 0.00% 125.37% -
  Horiz. % -405.97% -173.13% -119.40% -126.87% -0.00% -25.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.0900 0.1250 0.1950 0.1400 0.1550 0.1700 0.1350 -
P/RPS 1.39 0.00 0.00 0.00 0.00 0.74 0.44 115.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 68.18% -
  Horiz. % 315.91% 0.00% 0.00% 0.00% 0.00% 168.18% 100.00%
P/EPS 1.55 0.00 0.00 0.00 0.00 1.77 -8.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 120.97% -
  Horiz. % -18.36% -0.00% -0.00% -0.00% -0.00% -20.97% 100.00%
EY 64.44 0.00 0.00 0.00 0.00 56.47 -11.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 576.54% -
  Horiz. % -543.80% -0.00% -0.00% -0.00% -0.00% -476.54% 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 1.29 2.50 0.00 0.00 0.00 17.00 0.00 -
  QoQ % -48.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.59% 14.71% 0.00% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 30/10/15 30/10/15 30/10/15 30/10/15 30/10/15 30/10/15 -
Price 0.1000 0.1050 0.1050 0.1050 0.1050 0.1050 0.1050 -
P/RPS 1.54 0.00 0.00 0.00 0.00 0.46 0.34 173.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35.29% -
  Horiz. % 452.94% 0.00% 0.00% 0.00% 0.00% 135.29% 100.00%
P/EPS 1.72 0.00 0.00 0.00 0.00 1.09 -6.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 116.62% -
  Horiz. % -26.22% -0.00% -0.00% -0.00% -0.00% -16.62% 100.00%
EY 58.00 0.00 0.00 0.00 0.00 91.43 -15.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 699.93% -
  Horiz. % -380.58% -0.00% -0.00% -0.00% -0.00% -599.93% 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 1.43 2.10 0.00 0.00 0.00 10.50 0.00 -
  QoQ % -31.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.62% 20.00% 0.00% 0.00% 0.00% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers