Highlights

[NICE] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     20.03%    YoY -     -322.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,005 41,085 42,652 35,928 35,064 25,367 27,999 18.20%
  QoQ % -12.37% -3.67% 18.72% 2.46% 38.23% -9.40% -
  Horiz. % 128.59% 146.74% 152.33% 128.32% 125.23% 90.60% 100.00%
PBT -9,814 -3,832 -3,354 -2,444 -3,449 -2,214 -1,184 307.83%
  QoQ % -156.11% -14.25% -37.23% 29.14% -55.78% -86.88% -
  Horiz. % 828.38% 323.45% 283.10% 206.29% 291.12% 186.88% 100.00%
Tax 0 0 0 0 -19 -16 -20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.67% 21.43% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 91.67% 78.57% 100.00%
NP -9,814 -3,832 -3,354 -2,444 -3,468 -2,230 -1,205 303.15%
  QoQ % -156.11% -14.25% -37.23% 29.53% -55.50% -85.02% -
  Horiz. % 814.13% 317.89% 278.24% 202.75% 287.69% 185.02% 100.00%
NP to SH -8,416 -2,844 -2,620 -2,144 -2,681 -1,670 -738 404.15%
  QoQ % -195.92% -8.55% -22.20% 20.03% -60.48% -126.20% -
  Horiz. % 1,139.54% 385.08% 354.75% 290.30% 363.01% 226.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,819 44,917 46,006 38,372 38,532 27,597 29,204 34.91%
  QoQ % 2.01% -2.37% 19.89% -0.42% 39.62% -5.50% -
  Horiz. % 156.89% 153.80% 157.53% 131.39% 131.94% 94.50% 100.00%
Net Worth 9,442 15,319 15,342 15,484 8,810 7,795 11,211 -10.79%
  QoQ % -38.36% -0.15% -0.92% 75.74% 13.02% -30.46% -
  Horiz. % 84.23% 136.64% 136.85% 138.11% 78.59% 69.54% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 9,442 15,319 15,342 15,484 8,810 7,795 11,211 -10.79%
  QoQ % -38.36% -0.15% -0.92% 75.74% 13.02% -30.46% -
  Horiz. % 84.23% 136.64% 136.85% 138.11% 78.59% 69.54% 100.00%
NOSH 118,036 117,845 118,018 119,111 62,934 51,973 43,120 95.32%
  QoQ % 0.16% -0.15% -0.92% 89.26% 21.09% 20.53% -
  Horiz. % 273.73% 273.29% 273.69% 276.23% 145.95% 120.53% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -27.26 % -9.33 % -7.86 % -6.80 % -9.89 % -8.79 % -4.31 % 240.86%
  QoQ % -192.18% -18.70% -15.59% 31.24% -12.51% -103.94% -
  Horiz. % 632.48% 216.47% 182.37% 157.77% 229.47% 203.94% 100.00%
ROE -89.13 % -18.56 % -17.08 % -13.85 % -30.43 % -21.43 % -6.59 % 464.98%
  QoQ % -380.23% -8.67% -23.32% 54.49% -42.00% -225.19% -
  Horiz. % 1,352.50% 281.64% 259.18% 210.17% 461.76% 325.19% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.50 34.86 36.14 30.16 55.72 48.81 64.93 -39.49%
  QoQ % -12.51% -3.54% 19.83% -45.87% 14.16% -24.83% -
  Horiz. % 46.97% 53.69% 55.66% 46.45% 85.82% 75.17% 100.00%
EPS -7.13 -2.41 -2.22 -1.80 -4.26 -3.21 -1.71 158.38%
  QoQ % -195.85% -8.56% -23.33% 57.75% -32.71% -87.72% -
  Horiz. % 416.96% 140.94% 129.82% 105.26% 249.12% 187.72% 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 0.0800 0.1300 0.1300 0.1300 0.1400 0.1500 0.2600 -54.33%
  QoQ % -38.46% 0.00% 0.00% -7.14% -6.67% -42.31% -
  Horiz. % 30.77% 50.00% 50.00% 50.00% 53.85% 57.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.13 5.85 6.07 5.11 4.99 3.61 3.99 18.19%
  QoQ % -12.31% -3.62% 18.79% 2.40% 38.23% -9.52% -
  Horiz. % 128.57% 146.62% 152.13% 128.07% 125.06% 90.48% 100.00%
EPS -1.20 -0.40 -0.37 -0.31 -0.38 -0.24 -0.11 389.74%
  QoQ % -200.00% -8.11% -19.35% 18.42% -58.33% -118.18% -
  Horiz. % 1,090.91% 363.64% 336.36% 281.82% 345.45% 218.18% 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 0.0134 0.0218 0.0218 0.0220 0.0125 0.0111 0.0160 -11.12%
  QoQ % -38.53% 0.00% -0.91% 76.00% 12.61% -30.63% -
  Horiz. % 83.75% 136.25% 136.25% 137.50% 78.12% 69.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1250 0.1500 0.1050 0.1200 0.1200 0.1200 0.2300 -
P/RPS 0.41 0.43 0.29 0.40 0.22 0.25 0.35 11.09%
  QoQ % -4.65% 48.28% -27.50% 81.82% -12.00% -28.57% -
  Horiz. % 117.14% 122.86% 82.86% 114.29% 62.86% 71.43% 100.00%
P/EPS -1.75 -6.22 -4.73 -6.67 -2.82 -3.73 -13.43 -74.20%
  QoQ % 71.86% -31.50% 29.09% -136.52% 24.40% 72.23% -
  Horiz. % 13.03% 46.31% 35.22% 49.66% 21.00% 27.77% 100.00%
EY -57.04 -16.09 -21.14 -15.00 -35.50 -26.79 -7.45 287.02%
  QoQ % -254.51% 23.89% -40.93% 57.75% -32.51% -259.60% -
  Horiz. % 765.64% 215.97% 283.76% 201.34% 476.51% 359.60% 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 1.56 1.15 0.81 0.92 0.86 0.80 0.88 46.32%
  QoQ % 35.65% 41.98% -11.96% 6.98% 7.50% -9.09% -
  Horiz. % 177.27% 130.68% 92.05% 104.55% 97.73% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 -
Price 0.1100 0.1450 0.1850 0.1250 0.0750 0.1300 0.1400 -
P/RPS 0.36 0.42 0.51 0.41 0.13 0.27 0.22 38.74%
  QoQ % -14.29% -17.65% 24.39% 215.38% -51.85% 22.73% -
  Horiz. % 163.64% 190.91% 231.82% 186.36% 59.09% 122.73% 100.00%
P/EPS -1.54 -6.01 -8.33 -6.94 -1.76 -4.04 -8.17 -67.02%
  QoQ % 74.38% 27.85% -20.03% -294.32% 56.44% 50.55% -
  Horiz. % 18.85% 73.56% 101.96% 84.94% 21.54% 49.45% 100.00%
EY -64.82 -16.64 -12.00 -14.40 -56.80 -24.73 -12.23 203.06%
  QoQ % -289.54% -38.67% 16.67% 74.65% -129.68% -102.21% -
  Horiz. % 530.01% 136.06% 98.12% 117.74% 464.43% 202.21% 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 1.38 1.12 1.42 0.96 0.54 0.87 0.54 86.60%
  QoQ % 23.21% -21.13% 47.92% 77.78% -37.93% 61.11% -
  Horiz. % 255.56% 207.41% 262.96% 177.78% 100.00% 161.11% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers