Highlights

[NICE] QoQ Annualized Quarter Result on 2017-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -47.26%    YoY -     9.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 14,452 8,900 14,791 17,029 18,776 24,788 13,837 2.93%
  QoQ % 62.38% -39.83% -13.14% -9.30% -24.25% 79.14% -
  Horiz. % 104.44% 64.32% 106.89% 123.07% 135.69% 179.14% 100.00%
PBT -5,076 -2,000 -3,379 1,514 3,798 11,532 -449 401.49%
  QoQ % -153.80% 40.81% -323.09% -60.12% -67.07% 2,668.37% -
  Horiz. % 1,130.51% 445.43% 752.56% -337.34% -845.88% -2,568.37% 100.00%
Tax 0 0 -388 0 0 0 -4 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 9,700.00% -0.00% -0.00% -0.00% 100.00%
NP -5,076 -2,000 -3,767 1,514 3,798 11,532 -453 398.54%
  QoQ % -153.80% 46.91% -348.70% -60.12% -67.07% 2,645.70% -
  Horiz. % 1,120.53% 441.50% 831.57% -334.36% -838.41% -2,545.70% 100.00%
NP to SH -5,076 -2,000 -2,638 2,676 5,074 12,632 910 -
  QoQ % -153.80% 24.18% -198.58% -47.26% -59.83% 1,288.13% -
  Horiz. % -557.80% -219.78% -289.89% 294.07% 557.58% 1,388.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,528 10,900 18,558 15,514 14,978 13,256 14,290 23.08%
  QoQ % 79.16% -41.27% 19.62% 3.58% 12.99% -7.24% -
  Horiz. % 136.66% 76.28% 129.87% 108.57% 104.81% 92.76% 100.00%
Net Worth 16,651 19,982 19,982 24,732 24,220 24,292 26,541 -26.65%
  QoQ % -16.67% 0.00% -19.21% 2.11% -0.29% -8.47% -
  Horiz. % 62.74% 75.29% 75.29% 93.18% 91.26% 91.53% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 16,651 19,982 19,982 24,732 24,220 24,292 26,541 -26.65%
  QoQ % -16.67% 0.00% -19.21% 2.11% -0.29% -8.47% -
  Horiz. % 62.74% 75.29% 75.29% 93.18% 91.26% 91.53% 100.00%
NOSH 333,037 333,037 333,037 309,153 302,762 303,653 379,166 -8.26%
  QoQ % 0.00% 0.00% 7.73% 2.11% -0.29% -19.92% -
  Horiz. % 87.83% 87.83% 87.83% 81.53% 79.85% 80.08% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -35.12 % -22.47 % -25.47 % 8.89 % 20.23 % 46.52 % -3.27 % 384.69%
  QoQ % -56.30% 11.78% -386.50% -56.06% -56.51% 1,522.63% -
  Horiz. % 1,074.01% 687.16% 778.90% -271.87% -618.65% -1,422.63% 100.00%
ROE -30.48 % -10.01 % -13.20 % 10.82 % 20.95 % 52.00 % 3.43 % -
  QoQ % -204.50% 24.17% -222.00% -48.35% -59.71% 1,416.04% -
  Horiz. % -888.63% -291.84% -384.84% 315.45% 610.79% 1,516.04% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.34 2.67 4.44 5.51 6.20 8.16 3.65 12.20%
  QoQ % 62.55% -39.86% -19.42% -11.13% -24.02% 123.56% -
  Horiz. % 118.90% 73.15% 121.64% 150.96% 169.86% 223.56% 100.00%
EPS -1.52 -0.60 -0.85 0.88 1.68 4.16 0.24 -
  QoQ % -153.33% 29.41% -196.59% -47.62% -59.62% 1,633.33% -
  Horiz. % -633.33% -250.00% -354.17% 366.67% 700.00% 1,733.33% 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 0.0500 0.0600 0.0600 0.0800 0.0800 0.0800 0.0700 -20.04%
  QoQ % -16.67% 0.00% -25.00% 0.00% 0.00% 14.29% -
  Horiz. % 71.43% 85.71% 85.71% 114.29% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,513
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.98 1.22 2.02 2.33 2.57 3.39 1.89 3.14%
  QoQ % 62.30% -39.60% -13.30% -9.34% -24.19% 79.37% -
  Horiz. % 104.76% 64.55% 106.88% 123.28% 135.98% 179.37% 100.00%
EPS -0.69 -0.27 -0.36 0.37 0.69 1.73 0.12 -
  QoQ % -155.56% 25.00% -197.30% -46.38% -60.12% 1,341.67% -
  Horiz. % -575.00% -225.00% -300.00% 308.33% 575.00% 1,441.67% 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 0.0228 0.0273 0.0273 0.0338 0.0331 0.0332 0.0363 -26.60%
  QoQ % -16.48% 0.00% -19.23% 2.11% -0.30% -8.54% -
  Horiz. % 62.81% 75.21% 75.21% 93.11% 91.18% 91.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.0550 0.0600 0.1000 0.0950 0.0750 0.0900 0.0950 -
P/RPS 1.27 2.25 2.25 1.72 1.21 1.10 2.60 -37.90%
  QoQ % -43.56% 0.00% 30.81% 42.15% 10.00% -57.69% -
  Horiz. % 48.85% 86.54% 86.54% 66.15% 46.54% 42.31% 100.00%
P/EPS -3.61 -9.99 -12.62 10.98 4.48 2.16 39.58 -
  QoQ % 63.86% 20.84% -214.94% 145.09% 107.41% -94.54% -
  Horiz. % -9.12% -25.24% -31.88% 27.74% 11.32% 5.46% 100.00%
EY -27.71 -10.01 -7.92 9.11 22.35 46.22 2.53 -
  QoQ % -176.82% -26.39% -186.94% -59.24% -51.64% 1,726.88% -
  Horiz. % -1,095.26% -395.65% -313.04% 360.08% 883.40% 1,826.88% 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 1.10 1.00 1.67 1.19 0.94 1.13 1.36 -13.16%
  QoQ % 10.00% -40.12% 40.34% 26.60% -16.81% -16.91% -
  Horiz. % 80.88% 73.53% 122.79% 87.50% 69.12% 83.09% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.0550 0.0650 0.0600 0.0900 0.0900 0.0800 0.0950 -
P/RPS 1.27 2.43 1.35 1.63 1.45 0.98 2.60 -37.90%
  QoQ % -47.74% 80.00% -17.18% 12.41% 47.96% -62.31% -
  Horiz. % 48.85% 93.46% 51.92% 62.69% 55.77% 37.69% 100.00%
P/EPS -3.61 -10.82 -7.57 10.40 5.37 1.92 39.58 -
  QoQ % 66.64% -42.93% -172.79% 93.67% 179.69% -95.15% -
  Horiz. % -9.12% -27.34% -19.13% 26.28% 13.57% 4.85% 100.00%
EY -27.71 -9.24 -13.20 9.62 18.62 52.00 2.53 -
  QoQ % -199.89% 30.00% -237.21% -48.34% -64.19% 1,955.34% -
  Horiz. % -1,095.26% -365.22% -521.74% 380.24% 735.97% 2,055.34% 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 1.10 1.08 1.00 1.13 1.13 1.00 1.36 -13.16%
  QoQ % 1.85% 8.00% -11.50% 0.00% 13.00% -26.47% -
  Horiz. % 80.88% 79.41% 73.53% 83.09% 83.09% 73.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

208  814  465  602 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.065 
 KANGER 0.26-0.05 
 PASUKGB 0.085-0.04 
 XOX 0.18-0.005 
 BINTAI 0.74-0.035 
 IRIS 0.28-0.04 
 SOLUTN 0.70+0.01 
 VSOLAR 0.04-0.005 
 MUIIND 0.145+0.02 
 PHB 0.0250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS