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 - 683,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.06 1.27 2.11 2.42 2.67 3.53 1.97 3.01%
  QoQ % 62.20% -39.81% -12.81% -9.36% -24.36% 79.19% -
  Horiz. % 104.57% 64.47% 107.11% 122.84% 135.53% 179.19% 100.00%
EPS -0.72 -0.28 -0.38 0.38 0.72 1.80 0.13 -
  QoQ % -157.14% 26.32% -200.00% -47.22% -60.00% 1,284.62% -
  Horiz. % -553.85% -215.38% -292.31% 292.31% 553.85% 1,384.62% 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 0.0237 0.0284 0.0284 0.0352 0.0345 0.0346 0.0378 -26.68%
  QoQ % -16.55% 0.00% -19.32% 2.03% -0.29% -8.47% -
  Horiz. % 62.70% 75.13% 75.13% 93.12% 91.27% 91.53% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. JAKS - 一个大起大落的公司! Stockpick2u
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers