Highlights

[NICE] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -144.40%    YoY -     -93.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,054 36,005 30,814 21,326 8,982 35,064 29,595 -54.63%
  QoQ % -74.85% 16.85% 44.49% 137.43% -74.38% 18.48% -
  Horiz. % 30.59% 121.66% 104.12% 72.06% 30.35% 118.48% 100.00%
PBT -674 -9,814 -2,874 -1,677 -611 -3,449 -2,583 -59.20%
  QoQ % 93.13% -241.48% -71.38% -174.47% 82.28% -33.53% -
  Horiz. % 26.09% 379.95% 111.27% 64.92% 23.65% 133.53% 100.00%
Tax 0 0 0 0 0 -19 -19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% 100.00%
NP -674 -9,814 -2,874 -1,677 -611 -3,468 -2,602 -59.40%
  QoQ % 93.13% -241.48% -71.38% -174.47% 82.38% -33.28% -
  Horiz. % 25.90% 377.17% 110.45% 64.45% 23.48% 133.28% 100.00%
NP to SH -468 -8,416 -2,133 -1,310 -536 -2,681 -1,949 -61.40%
  QoQ % 94.44% -294.56% -62.82% -144.40% 80.01% -37.56% -
  Horiz. % 24.01% 431.81% 109.44% 67.21% 27.50% 137.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,728 45,819 33,688 23,003 9,593 38,532 32,197 -55.01%
  QoQ % -78.77% 36.01% 46.45% 139.79% -75.10% 19.68% -
  Horiz. % 30.21% 142.31% 104.63% 71.44% 29.79% 119.68% 100.00%
Net Worth -4,679 9,442 15,319 15,342 15,484 8,810 7,796 -
  QoQ % -149.56% -38.36% -0.15% -0.92% 75.74% 13.02% -
  Horiz. % -60.03% 121.13% 196.51% 196.80% 198.62% 113.02% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -4,679 9,442 15,319 15,342 15,484 8,810 7,796 -
  QoQ % -149.56% -38.36% -0.15% -0.92% 75.74% 13.02% -
  Horiz. % -60.03% 121.13% 196.51% 196.80% 198.62% 113.02% 100.00%
NOSH 116,999 118,036 117,845 118,018 119,111 62,934 51,973 71.85%
  QoQ % -0.88% 0.16% -0.15% -0.92% 89.26% 21.09% -
  Horiz. % 225.12% 227.11% 226.74% 227.07% 229.18% 121.09% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -7.44 % -27.26 % -9.33 % -7.86 % -6.80 % -9.89 % -8.79 % -10.53%
  QoQ % 72.71% -192.18% -18.70% -15.59% 31.24% -12.51% -
  Horiz. % 84.64% 310.13% 106.14% 89.42% 77.36% 112.51% 100.00%
ROE 0.00 % -89.13 % -13.92 % -8.54 % -3.46 % -30.43 % -25.00 % -
  QoQ % 0.00% -540.30% -63.00% -146.82% 88.63% -21.72% -
  Horiz. % -0.00% 356.52% 55.68% 34.16% 13.84% 121.72% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.74 30.50 26.15 18.07 7.54 55.72 56.94 -73.59%
  QoQ % -74.62% 16.63% 44.71% 139.66% -86.47% -2.14% -
  Horiz. % 13.59% 53.57% 45.93% 31.74% 13.24% 97.86% 100.00%
EPS -0.40 -7.13 -1.81 -1.11 -0.45 -4.26 -3.75 -77.54%
  QoQ % 94.39% -293.92% -63.06% -146.67% 89.44% -13.60% -
  Horiz. % 10.67% 190.13% 48.27% 29.60% 12.00% 113.60% 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 -0.0400 0.0800 0.1300 0.1300 0.1300 0.1400 0.1500 -
  QoQ % -150.00% -38.46% 0.00% 0.00% -7.14% -6.67% -
  Horiz. % -26.67% 53.33% 86.67% 86.67% 86.67% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.29 5.13 4.39 3.04 1.28 4.99 4.21 -54.58%
  QoQ % -74.85% 16.86% 44.41% 137.50% -74.35% 18.53% -
  Horiz. % 30.64% 121.85% 104.28% 72.21% 30.40% 118.53% 100.00%
EPS -0.07 -1.20 -0.30 -0.19 -0.08 -0.38 -0.28 -60.35%
  QoQ % 94.17% -300.00% -57.89% -137.50% 78.95% -35.71% -
  Horiz. % 25.00% 428.57% 107.14% 67.86% 28.57% 135.71% 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 -0.0067 0.0134 0.0218 0.0218 0.0220 0.0125 0.0111 -
  QoQ % -150.00% -38.53% 0.00% -0.91% 76.00% 12.61% -
  Horiz. % -60.36% 120.72% 196.40% 196.40% 198.20% 112.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1350 0.1250 0.1500 0.1050 0.1200 0.1200 0.1200 -
P/RPS 1.74 0.41 0.57 0.58 1.59 0.22 0.21 310.00%
  QoQ % 324.39% -28.07% -1.72% -63.52% 622.73% 4.76% -
  Horiz. % 828.57% 195.24% 271.43% 276.19% 757.14% 104.76% 100.00%
P/EPS -33.75 -1.75 -8.29 -9.46 -26.67 -2.82 -3.20 381.62%
  QoQ % -1,828.57% 78.89% 12.37% 64.53% -845.74% 11.88% -
  Horiz. % 1,054.69% 54.69% 259.06% 295.62% 833.44% 88.12% 100.00%
EY -2.96 -57.04 -12.07 -10.57 -3.75 -35.50 -31.25 -79.25%
  QoQ % 94.81% -372.58% -14.19% -181.87% 89.44% -13.60% -
  Horiz. % 9.47% 182.53% 38.62% 33.82% 12.00% 113.60% 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 0.00 1.56 1.15 0.81 0.92 0.86 0.80 -
  QoQ % 0.00% 35.65% 41.98% -11.96% 6.98% 7.50% -
  Horiz. % 0.00% 195.00% 143.75% 101.25% 115.00% 107.50% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/10/15 28/02/14 22/11/13 29/08/13 20/05/13 28/02/13 30/11/12 -
Price 0.1050 0.1100 0.1450 0.1850 0.1250 0.0750 0.1300 -
P/RPS 1.36 0.36 0.55 1.02 1.66 0.13 0.23 227.35%
  QoQ % 277.78% -34.55% -46.08% -38.55% 1,176.92% -43.48% -
  Horiz. % 591.30% 156.52% 239.13% 443.48% 721.74% 56.52% 100.00%
P/EPS -26.25 -1.54 -8.01 -16.67 -27.78 -1.76 -3.47 285.84%
  QoQ % -1,604.55% 80.77% 51.95% 39.99% -1,478.41% 49.28% -
  Horiz. % 756.48% 44.38% 230.84% 480.40% 800.58% 50.72% 100.00%
EY -3.81 -64.82 -12.48 -6.00 -3.60 -56.80 -28.85 -74.10%
  QoQ % 94.12% -419.39% -108.00% -66.67% 93.66% -96.88% -
  Horiz. % 13.21% 224.68% 43.26% 20.80% 12.48% 196.88% 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 0.00 1.38 1.12 1.42 0.96 0.54 0.87 -
  QoQ % 0.00% 23.21% -21.13% 47.92% 77.78% -37.93% -
  Horiz. % 0.00% 158.62% 128.74% 163.22% 110.34% 62.07% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers