Highlights

[NICE] QoQ Cumulative Quarter Result on 2011-06-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
30-Jun-2011
Profit Trend QoQ -     -5.29%    YoY -     928.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 18,769 11,520 5,183 28,084 23,484 17,914 13,177 26.57%
  QoQ % 62.93% 122.27% -81.54% 19.59% 31.09% 35.95% -
  Horiz. % 142.44% 87.43% 39.33% 213.13% 178.22% 135.95% 100.00%
PBT -496 -215 -47 5,713 5,963 5,874 39 -
  QoQ % -130.70% -357.45% -100.82% -4.19% 1.52% 14,961.54% -
  Horiz. % -1,271.79% -551.28% -120.51% 14,648.72% 15,289.74% 15,061.54% 100.00%
Tax -18 -18 0 -145 -84 -85 -59 -54.65%
  QoQ % 0.00% 0.00% 0.00% -72.62% 1.18% -44.07% -
  Horiz. % 30.51% 30.51% -0.00% 245.76% 142.37% 144.07% 100.00%
NP -514 -233 -47 5,568 5,879 5,789 -20 769.16%
  QoQ % -120.60% -395.74% -100.84% -5.29% 1.55% 29,045.00% -
  Horiz. % 2,570.00% 1,165.00% 235.00% -27,840.00% -29,395.00% -28,945.00% 100.00%
NP to SH -381 -144 -6 5,570 5,881 5,791 -20 612.01%
  QoQ % -164.58% -2,300.00% -100.11% -5.29% 1.55% 29,055.00% -
  Horiz. % 1,905.00% 720.00% 30.00% -27,850.00% -29,405.00% -28,955.00% 100.00%
Tax Rate - % - % - % 2.54 % 1.41 % 1.45 % 151.28 % -
  QoQ % 0.00% 0.00% 0.00% 80.14% -2.76% -99.04% -
  Horiz. % 0.00% 0.00% 0.00% 1.68% 0.93% 0.96% 100.00%
Total Cost 19,283 11,753 5,230 22,516 17,605 12,125 13,197 28.74%
  QoQ % 64.07% 124.72% -76.77% 27.90% 45.20% -8.12% -
  Horiz. % 146.12% 89.06% 39.63% 170.61% 133.40% 91.88% 100.00%
Net Worth 11,256 12,218 15,599 11,200 11,193 11,194 10,800 2.80%
  QoQ % -7.87% -21.68% 39.28% 0.06% -0.01% 3.65% -
  Horiz. % 104.23% 113.13% 144.44% 103.71% 103.65% 103.65% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 11,256 12,218 15,599 11,200 11,193 11,194 10,800 2.80%
  QoQ % -7.87% -21.68% 39.28% 0.06% -0.01% 3.65% -
  Horiz. % 104.23% 113.13% 144.44% 103.71% 103.65% 103.65% 100.00%
NOSH 43,295 43,636 60,000 43,078 43,052 43,055 39,999 5.41%
  QoQ % -0.78% -27.27% 39.28% 0.06% -0.01% 7.64% -
  Horiz. % 108.24% 109.09% 150.00% 107.70% 107.63% 107.64% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.74 % -2.02 % -0.91 % 19.83 % 25.03 % 32.32 % -0.15 % 592.37%
  QoQ % -35.64% -121.98% -104.59% -20.78% -22.56% 21,646.67% -
  Horiz. % 1,826.67% 1,346.67% 606.67% -13,220.00% -16,686.67% -21,546.67% 100.00%
ROE -3.38 % -1.18 % -0.04 % 49.73 % 52.54 % 51.73 % -0.19 % 580.27%
  QoQ % -186.44% -2,850.00% -100.08% -5.35% 1.57% 27,326.31% -
  Horiz. % 1,778.95% 621.05% 21.05% -26,173.69% -27,652.63% -27,226.31% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.35 26.40 8.64 65.19 54.55 41.61 32.94 20.07%
  QoQ % 64.20% 205.56% -86.75% 19.51% 31.10% 26.32% -
  Horiz. % 131.60% 80.15% 26.23% 197.91% 165.60% 126.32% 100.00%
EPS -0.88 -0.33 -0.01 12.93 13.66 13.45 -0.05 575.44%
  QoQ % -166.67% -3,200.00% -100.08% -5.34% 1.56% 27,000.00% -
  Horiz. % 1,760.00% 660.00% 20.00% -25,860.00% -27,320.00% -26,900.00% 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 0.2600 0.2800 0.2600 0.2600 0.2600 0.2600 0.2700 -2.48%
  QoQ % -7.14% 7.69% 0.00% 0.00% 0.00% -3.70% -
  Horiz. % 96.30% 103.70% 96.30% 96.30% 96.30% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.67 1.64 0.74 4.00 3.34 2.55 1.88 26.32%
  QoQ % 62.80% 121.62% -81.50% 19.76% 30.98% 35.64% -
  Horiz. % 142.02% 87.23% 39.36% 212.77% 177.66% 135.64% 100.00%
EPS -0.05 -0.02 0.00 0.79 0.84 0.82 0.00 -
  QoQ % -150.00% 0.00% 0.00% -5.95% 2.44% 0.00% -
  Horiz. % -6.10% -2.44% 0.00% 96.34% 102.44% 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 0.0160 0.0174 0.0222 0.0159 0.0159 0.0159 0.0154 2.58%
  QoQ % -8.05% -21.62% 39.62% 0.00% 0.00% 3.25% -
  Horiz. % 103.90% 112.99% 144.16% 103.25% 103.25% 103.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3400 0.4000 0.4400 0.2300 0.1500 0.1700 0.3500 -
P/RPS 0.78 1.52 5.09 0.35 0.27 0.00 0.00 -
  QoQ % -48.68% -70.14% 1,354.29% 29.63% 0.00% 0.00% -
  Horiz. % 288.89% 562.96% 1,885.19% 129.63% 100.00% - -
P/EPS -38.64 -121.21 -4,400.00 1.78 1.10 0.00 0.00 -
  QoQ % 68.12% 97.25% -247,290.98% 61.82% 0.00% 0.00% -
  Horiz. % -3,512.73% -11,019.09% -400,000.00% 161.82% 100.00% - -
EY -2.59 -0.83 -0.02 56.22 91.07 0.00 0.00 -
  QoQ % -212.05% -4,050.00% -100.04% -38.27% 0.00% 0.00% -
  Horiz. % -2.84% -0.91% -0.02% 61.73% 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 1.31 1.43 1.69 0.88 0.58 0.65 0.00 -
  QoQ % -8.39% -15.38% 92.05% 51.72% -10.77% 0.00% -
  Horiz. % 201.54% 220.00% 260.00% 135.38% 89.23% 100.00% -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 -
Price 0.3400 0.4000 0.4400 0.3200 0.2000 0.1700 0.2800 -
P/RPS 0.78 1.52 5.09 0.49 0.37 0.00 0.00 -
  QoQ % -48.68% -70.14% 938.78% 32.43% 0.00% 0.00% -
  Horiz. % 210.81% 410.81% 1,375.68% 132.43% 100.00% - -
P/EPS -38.64 -121.21 -4,400.00 2.47 1.46 0.00 0.00 -
  QoQ % 68.12% 97.25% -178,237.66% 69.18% 0.00% 0.00% -
  Horiz. % -2,646.58% -8,302.05% -301,369.84% 169.18% 100.00% - -
EY -2.59 -0.83 -0.02 40.41 68.30 0.00 0.00 -
  QoQ % -212.05% -4,050.00% -100.05% -40.83% 0.00% 0.00% -
  Horiz. % -3.79% -1.22% -0.03% 59.17% 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 1.31 1.43 1.69 1.23 0.77 0.65 0.00 -
  QoQ % -8.39% -15.38% 37.40% 59.74% 18.46% 0.00% -
  Horiz. % 201.54% 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. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers