Highlights

[NICE] QoQ Annualized Quarter Result on 2017-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -153.80%    YoY -     -200.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 8,804 13,159 13,016 14,452 8,900 14,791 17,029 -35.56%
  QoQ % -33.10% 1.10% -9.94% 62.38% -39.83% -13.14% -
  Horiz. % 51.70% 77.27% 76.43% 84.87% 52.26% 86.86% 100.00%
PBT 672 1,247 -6,773 -5,076 -2,000 -3,379 1,514 -41.80%
  QoQ % -46.11% 118.41% -33.44% -153.80% 40.81% -323.09% -
  Horiz. % 44.37% 82.33% -447.18% -335.12% -132.04% -223.09% 100.00%
Tax 0 -301 0 0 0 -388 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 77.58% -0.00% -0.00% -0.00% 100.00% -
NP 672 946 -6,773 -5,076 -2,000 -3,767 1,514 -41.80%
  QoQ % -28.96% 113.97% -33.44% -153.80% 46.91% -348.70% -
  Horiz. % 44.37% 62.46% -447.18% -335.12% -132.04% -248.70% 100.00%
NP to SH 672 946 -6,773 -5,076 -2,000 -2,638 2,676 -60.16%
  QoQ % -28.96% 113.97% -33.44% -153.80% 24.18% -198.58% -
  Horiz. % 25.11% 35.35% -253.11% -189.69% -74.74% -98.58% 100.00%
Tax Rate - % 24.14 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 8,132 12,213 19,789 19,528 10,900 18,558 15,514 -34.97%
  QoQ % -33.42% -38.28% 1.34% 79.16% -41.27% 19.62% -
  Horiz. % 52.41% 78.72% 127.55% 125.87% 70.26% 119.62% 100.00%
Net Worth 19,982 19,982 13,321 16,651 19,982 19,982 24,732 -13.24%
  QoQ % 0.00% 50.00% -20.00% -16.67% 0.00% -19.21% -
  Horiz. % 80.79% 80.79% 53.86% 67.33% 80.79% 80.79% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 19,982 19,982 13,321 16,651 19,982 19,982 24,732 -13.24%
  QoQ % 0.00% 50.00% -20.00% -16.67% 0.00% -19.21% -
  Horiz. % 80.79% 80.79% 53.86% 67.33% 80.79% 80.79% 100.00%
NOSH 333,037 333,037 333,037 333,037 333,037 333,037 309,153 5.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7.73% -
  Horiz. % 107.73% 107.73% 107.73% 107.73% 107.73% 107.73% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.63 % 7.19 % -52.04 % -35.12 % -22.47 % -25.47 % 8.89 % -9.68%
  QoQ % 6.12% 113.82% -48.18% -56.30% 11.78% -386.50% -
  Horiz. % 85.83% 80.88% -585.38% -395.05% -252.76% -286.50% 100.00%
ROE 3.36 % 4.73 % -50.85 % -30.48 % -10.01 % -13.20 % 10.82 % -54.11%
  QoQ % -28.96% 109.30% -66.83% -204.50% 24.17% -222.00% -
  Horiz. % 31.05% 43.72% -469.96% -281.70% -92.51% -122.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.64 3.95 3.91 4.34 2.67 4.44 5.51 -38.74%
  QoQ % -33.16% 1.02% -9.91% 62.55% -39.86% -19.42% -
  Horiz. % 47.91% 71.69% 70.96% 78.77% 48.46% 80.58% 100.00%
EPS 0.20 0.28 -2.04 -1.52 -0.60 -0.85 0.88 -62.72%
  QoQ % -28.57% 113.73% -34.21% -153.33% 29.41% -196.59% -
  Horiz. % 22.73% 31.82% -231.82% -172.73% -68.18% -96.59% 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 0.0400 0.0500 0.0600 0.0600 0.0800 -17.44%
  QoQ % 0.00% 50.00% -20.00% -16.67% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 50.00% 62.50% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.25 1.87 1.85 2.06 1.27 2.11 2.42 -35.60%
  QoQ % -33.16% 1.08% -10.19% 62.20% -39.81% -12.81% -
  Horiz. % 51.65% 77.27% 76.45% 85.12% 52.48% 87.19% 100.00%
EPS 0.10 0.13 -0.96 -0.72 -0.28 -0.38 0.38 -58.90%
  QoQ % -23.08% 113.54% -33.33% -157.14% 26.32% -200.00% -
  Horiz. % 26.32% 34.21% -252.63% -189.47% -73.68% -100.00% 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 0.0284 0.0284 0.0190 0.0237 0.0284 0.0284 0.0352 -13.32%
  QoQ % 0.00% 49.47% -19.83% -16.55% 0.00% -19.32% -
  Horiz. % 80.68% 80.68% 53.98% 67.33% 80.68% 80.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0400 0.0400 0.0400 0.0550 0.0600 0.1000 0.0950 -
P/RPS 1.51 1.01 1.02 1.27 2.25 2.25 1.72 -8.31%
  QoQ % 49.50% -0.98% -19.69% -43.56% 0.00% 30.81% -
  Horiz. % 87.79% 58.72% 59.30% 73.84% 130.81% 130.81% 100.00%
P/EPS 19.82 14.08 -1.97 -3.61 -9.99 -12.62 10.98 48.20%
  QoQ % 40.77% 814.72% 45.43% 63.86% 20.84% -214.94% -
  Horiz. % 180.51% 128.23% -17.94% -32.88% -90.98% -114.94% 100.00%
EY 5.04 7.10 -50.85 -27.71 -10.01 -7.92 9.11 -32.58%
  QoQ % -29.01% 113.96% -83.51% -176.82% -26.39% -186.94% -
  Horiz. % 55.32% 77.94% -558.18% -304.17% -109.88% -86.94% 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 0.67 0.67 1.00 1.10 1.00 1.67 1.19 -31.79%
  QoQ % 0.00% -33.00% -9.09% 10.00% -40.12% 40.34% -
  Horiz. % 56.30% 56.30% 84.03% 92.44% 84.03% 140.34% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 - 28/02/18 28/11/17 30/08/17 30/05/17 -
Price 0.0400 0.0400 0.0400 0.0550 0.0650 0.0600 0.0900 -
P/RPS 1.51 1.01 1.02 1.27 2.43 1.35 1.63 -4.97%
  QoQ % 49.50% -0.98% -19.69% -47.74% 80.00% -17.18% -
  Horiz. % 92.64% 61.96% 62.58% 77.91% 149.08% 82.82% 100.00%
P/EPS 19.82 14.08 -1.97 -3.61 -10.82 -7.57 10.40 53.65%
  QoQ % 40.77% 814.72% 45.43% 66.64% -42.93% -172.79% -
  Horiz. % 190.58% 135.38% -18.94% -34.71% -104.04% -72.79% 100.00%
EY 5.04 7.10 -50.85 -27.71 -9.24 -13.20 9.62 -34.99%
  QoQ % -29.01% 113.96% -83.51% -199.89% 30.00% -237.21% -
  Horiz. % 52.39% 73.80% -528.59% -288.05% -96.05% -137.21% 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 0.67 0.67 1.00 1.10 1.08 1.00 1.13 -29.40%
  QoQ % 0.00% -33.00% -9.09% 1.85% 8.00% -11.50% -
  Horiz. % 59.29% 59.29% 88.50% 97.35% 95.58% 88.50% 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.
 


 

118  222  474  1482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.63+0.01 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 SAPNRG 0.290.00 
Partners & Brokers