Highlights

[NICE] QoQ Annualized Quarter Result on 2011-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -12.95%    YoY -     191.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,040 20,732 28,084 20,129 17,914 17,569 18,454 15.90%
  QoQ % 11.13% -26.18% 39.52% 12.37% 1.96% -4.79% -
  Horiz. % 124.85% 112.34% 152.18% 109.08% 97.07% 95.21% 100.00%
PBT -430 -188 5,713 5,111 5,874 52 -1,262 -51.12%
  QoQ % -128.72% -103.29% 11.78% -12.99% 11,196.15% 104.12% -
  Horiz. % 34.07% 14.90% -452.69% -405.00% -465.45% -4.12% 100.00%
Tax -36 0 -145 -72 -85 -78 -82 -42.15%
  QoQ % 0.00% 0.00% -101.39% 15.29% -8.05% 4.07% -
  Horiz. % 43.90% -0.00% 176.83% 87.80% 103.66% 95.93% 100.00%
NP -466 -188 5,568 5,039 5,789 -26 -1,344 -50.55%
  QoQ % -147.87% -103.38% 10.50% -12.95% 21,809.29% 98.02% -
  Horiz. % 34.67% 13.99% -414.29% -374.94% -430.73% 1.98% 100.00%
NP to SH -288 -24 5,570 5,040 5,791 -26 -1,344 -64.09%
  QoQ % -1,100.00% -100.43% 10.50% -12.95% 21,816.79% 98.02% -
  Horiz. % 21.43% 1.79% -414.43% -375.06% -430.88% 1.98% 100.00%
Tax Rate - % - % 2.54 % 1.41 % 1.45 % 151.28 % - % -
  QoQ % 0.00% 0.00% 80.14% -2.76% -99.04% 0.00% -
  Horiz. % 0.00% 0.00% 1.68% 0.93% 0.96% 100.00% -
Total Cost 23,506 20,920 22,516 15,090 12,125 17,595 19,798 12.09%
  QoQ % 12.36% -7.09% 49.21% 24.45% -31.09% -11.12% -
  Horiz. % 118.73% 105.67% 113.73% 76.22% 61.24% 88.88% 100.00%
Net Worth 12,218 15,599 11,200 11,193 11,194 10,799 11,199 5.96%
  QoQ % -21.68% 39.28% 0.06% -0.01% 3.66% -3.57% -
  Horiz. % 109.09% 139.29% 100.00% 99.94% 99.95% 96.43% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,218 15,599 11,200 11,193 11,194 10,799 11,199 5.96%
  QoQ % -21.68% 39.28% 0.06% -0.01% 3.66% -3.57% -
  Horiz. % 109.09% 139.29% 100.00% 99.94% 99.95% 96.43% 100.00%
NOSH 43,636 60,000 43,078 43,052 43,055 39,998 43,076 0.86%
  QoQ % -27.27% 39.28% 0.06% -0.01% 7.64% -7.15% -
  Horiz. % 101.30% 139.29% 100.00% 99.94% 99.95% 92.85% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.02 % -0.91 % 19.83 % 25.03 % 32.32 % -0.15 % -7.28 % -57.36%
  QoQ % -121.98% -104.59% -20.78% -22.56% 21,646.67% 97.94% -
  Horiz. % 27.75% 12.50% -272.39% -343.82% -443.96% 2.06% 100.00%
ROE -2.36 % -0.15 % 49.73 % 45.03 % 51.73 % -0.25 % -12.00 % -66.08%
  QoQ % -1,473.33% -100.30% 10.44% -12.95% 20,792.00% 97.92% -
  Horiz. % 19.67% 1.25% -414.42% -375.25% -431.08% 2.08% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.80 34.55 65.19 46.75 41.61 43.92 42.84 14.91%
  QoQ % 52.82% -47.00% 39.44% 12.35% -5.26% 2.52% -
  Horiz. % 123.25% 80.65% 152.17% 109.13% 97.13% 102.52% 100.00%
EPS -0.66 -0.04 12.93 11.71 13.45 -0.07 -3.12 -64.40%
  QoQ % -1,550.00% -100.31% 10.42% -12.94% 19,314.29% 97.76% -
  Horiz. % 21.15% 1.28% -414.42% -375.32% -431.09% 2.24% 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 0.2800 0.2600 0.2600 0.2600 0.2600 0.2700 0.2600 5.05%
  QoQ % 7.69% 0.00% 0.00% 0.00% -3.70% 3.85% -
  Horiz. % 107.69% 100.00% 100.00% 100.00% 100.00% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.28 2.95 4.00 2.87 2.55 2.50 2.63 15.82%
  QoQ % 11.19% -26.25% 39.37% 12.55% 2.00% -4.94% -
  Horiz. % 124.71% 112.17% 152.09% 109.13% 96.96% 95.06% 100.00%
EPS -0.04 0.00 0.79 0.72 0.82 0.00 -0.19 -64.51%
  QoQ % 0.00% 0.00% 9.72% -12.20% 0.00% 0.00% -
  Horiz. % 21.05% -0.00% -415.79% -378.95% -431.58% -0.00% 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 0.0174 0.0222 0.0159 0.0159 0.0159 0.0154 0.0159 6.18%
  QoQ % -21.62% 39.62% 0.00% 0.00% 3.25% -3.14% -
  Horiz. % 109.43% 139.62% 100.00% 100.00% 100.00% 96.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.4400 0.2300 0.1500 0.1700 0.3500 0.2700 -
P/RPS 0.76 1.27 0.35 0.32 0.00 0.00 0.73 2.71%
  QoQ % -40.16% 262.86% 9.38% 0.00% 0.00% 0.00% -
  Horiz. % 104.11% 173.97% 47.95% 43.84% 0.00% 0.00% 100.00%
P/EPS -60.61 -1,100.00 1.78 1.28 0.00 0.00 -1.48 1,080.10%
  QoQ % 94.49% -61,897.75% 39.06% 0.00% 0.00% 0.00% -
  Horiz. % 4,095.27% 74,324.32% -120.27% -86.49% -0.00% -0.00% 100.00%
EY -1.65 -0.09 56.22 78.06 0.00 0.00 -67.80 -91.55%
  QoQ % -1,733.33% -100.16% -27.98% 0.00% 0.00% 0.00% -
  Horiz. % 2.43% 0.13% -82.92% -115.13% -0.00% -0.00% 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 1.69 0.88 0.58 0.65 0.00 0.00 -
  QoQ % -15.38% 92.05% 51.72% -10.77% 0.00% 0.00% -
  Horiz. % 220.00% 260.00% 135.38% 89.23% 100.00% - -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 23/08/10 -
Price 0.4000 0.4400 0.3200 0.2000 0.1700 0.2800 0.2000 -
P/RPS 0.76 1.27 0.49 0.43 0.00 0.00 0.54 25.51%
  QoQ % -40.16% 159.18% 13.95% 0.00% 0.00% 0.00% -
  Horiz. % 140.74% 235.19% 90.74% 79.63% 0.00% 0.00% 100.00%
P/EPS -60.61 -1,100.00 2.47 1.71 0.00 0.00 -1.09 1,346.22%
  QoQ % 94.49% -44,634.41% 44.44% 0.00% 0.00% 0.00% -
  Horiz. % 5,560.55% 100,917.42% -226.61% -156.88% -0.00% -0.00% 100.00%
EY -1.65 -0.09 40.41 58.54 0.00 0.00 -91.52 -93.07%
  QoQ % -1,733.33% -100.22% -30.97% 0.00% 0.00% 0.00% -
  Horiz. % 1.80% 0.10% -44.15% -63.96% -0.00% -0.00% 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 1.69 1.23 0.77 0.65 0.00 0.00 -
  QoQ % -15.38% 37.40% 59.74% 18.46% 0.00% 0.00% -
  Horiz. % 220.00% 260.00% 189.23% 118.46% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers