Highlights

[NICE] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -76.39%    YoY -     -110.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,064 25,367 27,999 25,025 23,040 20,732 28,084 15.87%
  QoQ % 38.23% -9.40% 11.88% 8.62% 11.13% -26.18% -
  Horiz. % 124.85% 90.33% 99.70% 89.11% 82.04% 73.82% 100.00%
PBT -3,449 -2,214 -1,184 -661 -430 -188 5,713 -
  QoQ % -55.78% -86.88% -79.14% -53.80% -128.72% -103.29% -
  Horiz. % -60.37% -38.75% -20.74% -11.58% -7.53% -3.29% 100.00%
Tax -19 -16 -20 -24 -36 0 -145 -74.04%
  QoQ % -16.67% 21.43% 13.64% 33.33% 0.00% 0.00% -
  Horiz. % 13.10% 11.23% 14.29% 16.55% 24.83% -0.00% 100.00%
NP -3,468 -2,230 -1,205 -685 -466 -188 5,568 -
  QoQ % -55.50% -85.02% -75.89% -47.07% -147.87% -103.38% -
  Horiz. % -62.28% -40.06% -21.65% -12.31% -8.37% -3.38% 100.00%
NP to SH -2,681 -1,670 -738 -508 -288 -24 5,570 -
  QoQ % -60.48% -126.20% -45.38% -76.39% -1,100.00% -100.43% -
  Horiz. % -48.13% -29.99% -13.26% -9.12% -5.17% -0.43% 100.00%
Tax Rate - % - % - % - % - % - % 2.54 % -
  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 38,532 27,597 29,204 25,710 23,506 20,920 22,516 42.84%
  QoQ % 39.62% -5.50% 13.59% 9.38% 12.36% -7.09% -
  Horiz. % 171.13% 122.57% 129.71% 114.19% 104.40% 92.91% 100.00%
Net Worth 8,810 7,795 11,211 11,256 12,218 15,599 11,200 -14.72%
  QoQ % 13.02% -30.46% -0.40% -7.87% -21.68% 39.28% -
  Horiz. % 78.67% 69.61% 100.10% 100.50% 109.09% 139.28% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 8,810 7,795 11,211 11,256 12,218 15,599 11,200 -14.72%
  QoQ % 13.02% -30.46% -0.40% -7.87% -21.68% 39.28% -
  Horiz. % 78.67% 69.61% 100.10% 100.50% 109.09% 139.28% 100.00%
NOSH 62,934 51,973 43,120 43,295 43,636 60,000 43,078 28.60%
  QoQ % 21.09% 20.53% -0.40% -0.78% -27.27% 39.28% -
  Horiz. % 146.09% 120.65% 100.10% 100.50% 101.30% 139.28% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -9.89 % -8.79 % -4.31 % -2.74 % -2.02 % -0.91 % 19.83 % -
  QoQ % -12.51% -103.94% -57.30% -35.64% -121.98% -104.59% -
  Horiz. % -49.87% -44.33% -21.73% -13.82% -10.19% -4.59% 100.00%
ROE -30.43 % -21.43 % -6.59 % -4.51 % -2.36 % -0.15 % 49.73 % -
  QoQ % -42.00% -225.19% -46.12% -91.10% -1,473.33% -100.30% -
  Horiz. % -61.19% -43.09% -13.25% -9.07% -4.75% -0.30% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.72 48.81 64.93 57.80 52.80 34.55 65.19 -9.89%
  QoQ % 14.16% -24.83% 12.34% 9.47% 52.82% -47.00% -
  Horiz. % 85.47% 74.87% 99.60% 88.66% 80.99% 53.00% 100.00%
EPS -4.26 -3.21 -1.71 -1.17 -0.66 -0.04 12.93 -
  QoQ % -32.71% -87.72% -46.15% -77.27% -1,550.00% -100.31% -
  Horiz. % -32.95% -24.83% -13.23% -9.05% -5.10% -0.31% 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 0.1400 0.1500 0.2600 0.2600 0.2800 0.2600 0.2600 -33.69%
  QoQ % -6.67% -42.31% 0.00% -7.14% 7.69% 0.00% -
  Horiz. % 53.85% 57.69% 100.00% 100.00% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.99 3.61 3.99 3.56 3.28 2.95 4.00 15.81%
  QoQ % 38.23% -9.52% 12.08% 8.54% 11.19% -26.25% -
  Horiz. % 124.75% 90.25% 99.75% 89.00% 82.00% 73.75% 100.00%
EPS -0.38 -0.24 -0.11 -0.07 -0.04 0.00 0.79 -
  QoQ % -58.33% -118.18% -57.14% -75.00% 0.00% 0.00% -
  Horiz. % -48.10% -30.38% -13.92% -8.86% -5.06% 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 0.0125 0.0111 0.0160 0.0160 0.0174 0.0222 0.0159 -14.76%
  QoQ % 12.61% -30.63% 0.00% -8.05% -21.62% 39.62% -
  Horiz. % 78.62% 69.81% 100.63% 100.63% 109.43% 139.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1200 0.1200 0.2300 0.3400 0.4000 0.4400 0.2300 -
P/RPS 0.22 0.25 0.35 0.59 0.76 1.27 0.35 -26.52%
  QoQ % -12.00% -28.57% -40.68% -22.37% -40.16% 262.86% -
  Horiz. % 62.86% 71.43% 100.00% 168.57% 217.14% 362.86% 100.00%
P/EPS -2.82 -3.73 -13.43 -28.98 -60.61 -1,100.00 1.78 -
  QoQ % 24.40% 72.23% 53.66% 52.19% 94.49% -61,897.75% -
  Horiz. % -158.43% -209.55% -754.49% -1,628.09% -3,405.06% -61,797.75% 100.00%
EY -35.50 -26.79 -7.45 -3.45 -1.65 -0.09 56.22 -
  QoQ % -32.51% -259.60% -115.94% -109.09% -1,733.33% -100.16% -
  Horiz. % -63.14% -47.65% -13.25% -6.14% -2.93% -0.16% 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 0.86 0.80 0.88 1.31 1.43 1.69 0.88 -1.51%
  QoQ % 7.50% -9.09% -32.82% -8.39% -15.38% 92.05% -
  Horiz. % 97.73% 90.91% 100.00% 148.86% 162.50% 192.05% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 24/08/11 -
Price 0.0750 0.1300 0.1400 0.3400 0.4000 0.4400 0.3200 -
P/RPS 0.13 0.27 0.22 0.59 0.76 1.27 0.49 -58.54%
  QoQ % -51.85% 22.73% -62.71% -22.37% -40.16% 159.18% -
  Horiz. % 26.53% 55.10% 44.90% 120.41% 155.10% 259.18% 100.00%
P/EPS -1.76 -4.04 -8.17 -28.98 -60.61 -1,100.00 2.47 -
  QoQ % 56.44% 50.55% 71.81% 52.19% 94.49% -44,634.41% -
  Horiz. % -71.26% -163.56% -330.77% -1,173.28% -2,453.85% -44,534.41% 100.00%
EY -56.80 -24.73 -12.23 -3.45 -1.65 -0.09 40.41 -
  QoQ % -129.68% -102.21% -254.49% -109.09% -1,733.33% -100.22% -
  Horiz. % -140.56% -61.20% -30.26% -8.54% -4.08% -0.22% 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 0.54 0.87 0.54 1.31 1.43 1.69 1.23 -42.09%
  QoQ % -37.93% 61.11% -58.78% -8.39% -15.38% 37.40% -
  Horiz. % 43.90% 70.73% 43.90% 106.50% 116.26% 137.40% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers