Highlights

[NICE] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -59.83%    YoY -     7.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 8,900 14,791 17,029 18,776 24,788 13,837 14,842 -28.87%
  QoQ % -39.83% -13.14% -9.30% -24.25% 79.14% -6.78% -
  Horiz. % 59.96% 99.65% 114.73% 126.50% 167.01% 93.22% 100.00%
PBT -2,000 -3,379 1,514 3,798 11,532 -449 1,009 -
  QoQ % 40.81% -323.09% -60.12% -67.07% 2,668.37% -144.48% -
  Horiz. % -198.15% -334.78% 150.07% 376.29% 1,142.54% -44.48% 100.00%
Tax 0 -388 0 0 0 -4 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % -0.00% 7,275.45% -0.00% -0.00% -0.00% 75.00% 100.00%
NP -2,000 -3,767 1,514 3,798 11,532 -453 1,004 -
  QoQ % 46.91% -348.70% -60.12% -67.07% 2,645.70% -145.12% -
  Horiz. % -199.20% -375.20% 150.86% 378.29% 1,148.61% -45.12% 100.00%
NP to SH -2,000 -2,638 2,676 5,074 12,632 910 2,449 -
  QoQ % 24.18% -198.58% -47.26% -59.83% 1,288.13% -62.85% -
  Horiz. % -81.65% -107.70% 109.25% 207.16% 515.73% 37.15% 100.00%
Tax Rate - % - % - % - % - % - % 0.53 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 10,900 18,558 15,514 14,978 13,256 14,290 13,838 -14.70%
  QoQ % -41.27% 19.62% 3.58% 12.99% -7.24% 3.26% -
  Horiz. % 78.76% 134.10% 112.11% 108.23% 95.79% 103.26% 100.00%
Net Worth 19,982 19,982 24,732 24,220 24,292 26,541 20,092 -0.36%
  QoQ % 0.00% -19.21% 2.11% -0.29% -8.47% 32.10% -
  Horiz. % 99.45% 99.45% 123.09% 120.55% 120.90% 132.10% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 19,982 19,982 24,732 24,220 24,292 26,541 20,092 -0.36%
  QoQ % 0.00% -19.21% 2.11% -0.29% -8.47% 32.10% -
  Horiz. % 99.45% 99.45% 123.09% 120.55% 120.90% 132.10% 100.00%
NOSH 333,037 333,037 309,153 302,762 303,653 379,166 287,031 10.41%
  QoQ % 0.00% 7.73% 2.11% -0.29% -19.92% 32.10% -
  Horiz. % 116.03% 116.03% 107.71% 105.48% 105.79% 132.10% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -22.47 % -25.47 % 8.89 % 20.23 % 46.52 % -3.27 % 6.76 % -
  QoQ % 11.78% -386.50% -56.06% -56.51% 1,522.63% -148.37% -
  Horiz. % -332.40% -376.78% 131.51% 299.26% 688.17% -48.37% 100.00%
ROE -10.01 % -13.20 % 10.82 % 20.95 % 52.00 % 3.43 % 12.19 % -
  QoQ % 24.17% -222.00% -48.35% -59.71% 1,416.04% -71.86% -
  Horiz. % -82.12% -108.29% 88.76% 171.86% 426.58% 28.14% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.67 4.44 5.51 6.20 8.16 3.65 5.17 -35.60%
  QoQ % -39.86% -19.42% -11.13% -24.02% 123.56% -29.40% -
  Horiz. % 51.64% 85.88% 106.58% 119.92% 157.83% 70.60% 100.00%
EPS -0.60 -0.85 0.88 1.68 4.16 0.24 0.85 -
  QoQ % 29.41% -196.59% -47.62% -59.62% 1,633.33% -71.76% -
  Horiz. % -70.59% -100.00% 103.53% 197.65% 489.41% 28.24% 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 0.0600 0.0600 0.0800 0.0800 0.0800 0.0700 0.0700 -9.76%
  QoQ % 0.00% -25.00% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 85.71% 85.71% 114.29% 114.29% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.27 2.11 2.42 2.67 3.53 1.97 2.11 -28.69%
  QoQ % -39.81% -12.81% -9.36% -24.36% 79.19% -6.64% -
  Horiz. % 60.19% 100.00% 114.69% 126.54% 167.30% 93.36% 100.00%
EPS -0.28 -0.38 0.38 0.72 1.80 0.13 0.35 -
  QoQ % 26.32% -200.00% -47.22% -60.00% 1,284.62% -62.86% -
  Horiz. % -80.00% -108.57% 108.57% 205.71% 514.29% 37.14% 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 0.0284 0.0284 0.0352 0.0345 0.0346 0.0378 0.0286 -0.47%
  QoQ % 0.00% -19.32% 2.03% -0.29% -8.47% 32.17% -
  Horiz. % 99.30% 99.30% 123.08% 120.63% 120.98% 132.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0600 0.1000 0.0950 0.0750 0.0900 0.0950 0.1050 -
P/RPS 2.25 2.25 1.72 1.21 1.10 2.60 2.03 7.09%
  QoQ % 0.00% 30.81% 42.15% 10.00% -57.69% 28.08% -
  Horiz. % 110.84% 110.84% 84.73% 59.61% 54.19% 128.08% 100.00%
P/EPS -9.99 -12.62 10.98 4.48 2.16 39.58 12.30 -
  QoQ % 20.84% -214.94% 145.09% 107.41% -94.54% 221.79% -
  Horiz. % -81.22% -102.60% 89.27% 36.42% 17.56% 321.79% 100.00%
EY -10.01 -7.92 9.11 22.35 46.22 2.53 8.13 -
  QoQ % -26.39% -186.94% -59.24% -51.64% 1,726.88% -68.88% -
  Horiz. % -123.12% -97.42% 112.05% 274.91% 568.51% 31.12% 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 1.67 1.19 0.94 1.13 1.36 1.50 -23.67%
  QoQ % -40.12% 40.34% 26.60% -16.81% -16.91% -9.33% -
  Horiz. % 66.67% 111.33% 79.33% 62.67% 75.33% 90.67% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.0650 0.0600 0.0900 0.0900 0.0800 0.0950 0.1050 -
P/RPS 2.43 1.35 1.63 1.45 0.98 2.60 2.03 12.73%
  QoQ % 80.00% -17.18% 12.41% 47.96% -62.31% 28.08% -
  Horiz. % 119.70% 66.50% 80.30% 71.43% 48.28% 128.08% 100.00%
P/EPS -10.82 -7.57 10.40 5.37 1.92 39.58 12.30 -
  QoQ % -42.93% -172.79% 93.67% 179.69% -95.15% 221.79% -
  Horiz. % -87.97% -61.54% 84.55% 43.66% 15.61% 321.79% 100.00%
EY -9.24 -13.20 9.62 18.62 52.00 2.53 8.13 -
  QoQ % 30.00% -237.21% -48.34% -64.19% 1,955.34% -68.88% -
  Horiz. % -113.65% -162.36% 118.33% 229.03% 639.61% 31.12% 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 1.08 1.00 1.13 1.13 1.00 1.36 1.50 -19.65%
  QoQ % 8.00% -11.50% 0.00% 13.00% -26.47% -9.33% -
  Horiz. % 72.00% 66.67% 75.33% 75.33% 66.67% 90.67% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers