Highlights

[NICE] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -77.69%    YoY -     -112.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 8,982 35,064 29,595 25,666 18,769 11,520 5,183 44.23%
  QoQ % -74.38% 18.48% 15.31% 36.75% 62.93% 122.27% -
  Horiz. % 173.30% 676.52% 571.00% 495.20% 362.13% 222.27% 100.00%
PBT -611 -3,449 -2,583 -1,086 -496 -215 -47 452.02%
  QoQ % 82.28% -33.53% -137.85% -118.95% -130.70% -357.45% -
  Horiz. % 1,300.00% 7,338.30% 5,495.74% 2,310.64% 1,055.32% 457.45% 100.00%
Tax 0 -19 -19 -19 -18 -18 0 -
  QoQ % 0.00% 0.00% 0.00% -5.56% 0.00% 0.00% -
  Horiz. % -0.00% 105.56% 105.56% 105.56% 100.00% 100.00% -
NP -611 -3,468 -2,602 -1,105 -514 -233 -47 452.02%
  QoQ % 82.38% -33.28% -135.48% -114.98% -120.60% -395.74% -
  Horiz. % 1,300.00% 7,378.72% 5,536.17% 2,351.06% 1,093.62% 495.74% 100.00%
NP to SH -536 -2,681 -1,949 -677 -381 -144 -6 1,892.92%
  QoQ % 80.01% -37.56% -187.89% -77.69% -164.58% -2,300.00% -
  Horiz. % 8,933.33% 44,683.34% 32,483.33% 11,283.33% 6,350.00% 2,400.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,593 38,532 32,197 26,771 19,283 11,753 5,230 49.79%
  QoQ % -75.10% 19.68% 20.27% 38.83% 64.07% 124.72% -
  Horiz. % 183.42% 736.75% 615.62% 511.87% 368.70% 224.72% 100.00%
Net Worth 15,484 8,810 7,796 11,211 11,256 12,218 15,599 -0.49%
  QoQ % 75.74% 13.02% -30.46% -0.40% -7.87% -21.68% -
  Horiz. % 99.26% 56.48% 49.97% 71.87% 72.16% 78.32% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 15,484 8,810 7,796 11,211 11,256 12,218 15,599 -0.49%
  QoQ % 75.74% 13.02% -30.46% -0.40% -7.87% -21.68% -
  Horiz. % 99.26% 56.48% 49.97% 71.87% 72.16% 78.32% 100.00%
NOSH 119,111 62,934 51,973 43,121 43,295 43,636 60,000 57.89%
  QoQ % 89.26% 21.09% 20.53% -0.40% -0.78% -27.27% -
  Horiz. % 198.52% 104.89% 86.62% 71.87% 72.16% 72.73% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -6.80 % -9.89 % -8.79 % -4.31 % -2.74 % -2.02 % -0.91 % 281.75%
  QoQ % 31.24% -12.51% -103.94% -57.30% -35.64% -121.98% -
  Horiz. % 747.25% 1,086.81% 965.93% 473.63% 301.10% 221.98% 100.00%
ROE -3.46 % -30.43 % -25.00 % -6.04 % -3.38 % -1.18 % -0.04 % 1,850.59%
  QoQ % 88.63% -21.72% -313.91% -78.70% -186.44% -2,850.00% -
  Horiz. % 8,650.00% 76,075.00% 62,500.00% 15,100.00% 8,450.00% 2,950.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.54 55.72 56.94 59.52 43.35 26.40 8.64 -8.67%
  QoQ % -86.47% -2.14% -4.33% 37.30% 64.20% 205.56% -
  Horiz. % 87.27% 644.91% 659.03% 688.89% 501.74% 305.56% 100.00%
EPS -0.45 -4.26 -3.75 -1.57 -0.88 -0.33 -0.01 1,162.22%
  QoQ % 89.44% -13.60% -138.85% -78.41% -166.67% -3,200.00% -
  Horiz. % 4,500.00% 42,600.00% 37,500.00% 15,700.00% 8,800.00% 3,300.00% 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 0.1300 0.1400 0.1500 0.2600 0.2600 0.2800 0.2600 -36.98%
  QoQ % -7.14% -6.67% -42.31% 0.00% -7.14% 7.69% -
  Horiz. % 50.00% 53.85% 57.69% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.28 4.99 4.21 3.65 2.67 1.64 0.74 44.05%
  QoQ % -74.35% 18.53% 15.34% 36.70% 62.80% 121.62% -
  Horiz. % 172.97% 674.32% 568.92% 493.24% 360.81% 221.62% 100.00%
EPS -0.08 -0.38 -0.28 -0.10 -0.05 -0.02 0.00 -
  QoQ % 78.95% -35.71% -180.00% -100.00% -150.00% 0.00% -
  Horiz. % 400.00% 1,900.00% 1,400.00% 500.00% 250.00% 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 0.0220 0.0125 0.0111 0.0160 0.0160 0.0174 0.0222 -0.60%
  QoQ % 76.00% 12.61% -30.63% 0.00% -8.05% -21.62% -
  Horiz. % 99.10% 56.31% 50.00% 72.07% 72.07% 78.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1200 0.1200 0.1200 0.2300 0.3400 0.4000 0.4400 -
P/RPS 1.59 0.22 0.21 0.39 0.78 1.52 5.09 -53.93%
  QoQ % 622.73% 4.76% -46.15% -50.00% -48.68% -70.14% -
  Horiz. % 31.24% 4.32% 4.13% 7.66% 15.32% 29.86% 100.00%
P/EPS -26.67 -2.82 -3.20 -14.65 -38.64 -121.21 -4,400.00 -96.67%
  QoQ % -845.74% 11.88% 78.16% 62.09% 68.12% 97.25% -
  Horiz. % 0.61% 0.06% 0.07% 0.33% 0.88% 2.75% 100.00%
EY -3.75 -35.50 -31.25 -6.83 -2.59 -0.83 -0.02 3,165.51%
  QoQ % 89.44% -13.60% -357.54% -163.71% -212.05% -4,050.00% -
  Horiz. % 18,750.00% 177,500.00% 156,250.00% 34,150.00% 12,950.00% 4,150.00% 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 0.92 0.86 0.80 0.88 1.31 1.43 1.69 -33.30%
  QoQ % 6.98% 7.50% -9.09% -32.82% -8.39% -15.38% -
  Horiz. % 54.44% 50.89% 47.34% 52.07% 77.51% 84.62% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 -
Price 0.1250 0.0750 0.1300 0.1400 0.3400 0.4000 0.4400 -
P/RPS 1.66 0.13 0.23 0.24 0.78 1.52 5.09 -52.59%
  QoQ % 1,176.92% -43.48% -4.17% -69.23% -48.68% -70.14% -
  Horiz. % 32.61% 2.55% 4.52% 4.72% 15.32% 29.86% 100.00%
P/EPS -27.78 -1.76 -3.47 -8.92 -38.64 -121.21 -4,400.00 -96.57%
  QoQ % -1,478.41% 49.28% 61.10% 76.92% 68.12% 97.25% -
  Horiz. % 0.63% 0.04% 0.08% 0.20% 0.88% 2.75% 100.00%
EY -3.60 -56.80 -28.85 -11.21 -2.59 -0.83 -0.02 3,077.92%
  QoQ % 93.66% -96.88% -157.36% -332.82% -212.05% -4,050.00% -
  Horiz. % 18,000.00% 284,000.00% 144,250.00% 56,050.00% 12,950.00% 4,150.00% 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 0.96 0.54 0.87 0.54 1.31 1.43 1.69 -31.39%
  QoQ % 77.78% -37.93% 61.11% -58.78% -8.39% -15.38% -
  Horiz. % 56.80% 31.95% 51.48% 31.95% 77.51% 84.62% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers