Highlights

[NICE] QoQ Cumulative Quarter Result on 2015-09-30 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     458.37%    YoY -     -14.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 13,837 11,132 7,980 4,421 38,215 31,542 24,340 -31.40%
  QoQ % 24.30% 39.50% 80.50% -88.43% 21.16% 29.59% -
  Horiz. % 56.85% 45.74% 32.79% 18.16% 157.00% 129.59% 100.00%
PBT -449 757 1,174 3,370 -4,290 -2,656 -1,176 -47.40%
  QoQ % -159.31% -35.52% -65.16% 178.55% -61.52% -125.85% -
  Horiz. % 38.18% -64.37% -99.83% -286.56% 364.80% 225.85% 100.00%
Tax -4 -4 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NP -453 753 1,174 3,370 -4,290 -2,656 -1,176 -47.09%
  QoQ % -160.16% -35.86% -65.16% 178.55% -61.52% -125.85% -
  Horiz. % 38.52% -64.03% -99.83% -286.56% 364.80% 225.85% 100.00%
NP to SH 910 1,837 2,355 3,960 -1,105 -424 478 53.67%
  QoQ % -50.46% -22.00% -40.53% 458.37% -160.61% -188.70% -
  Horiz. % 190.38% 384.31% 492.68% 828.45% -231.17% -88.70% 100.00%
Tax Rate - % 0.53 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 14,290 10,379 6,806 1,051 42,505 34,198 25,516 -32.08%
  QoQ % 37.68% 52.50% 547.57% -97.53% 24.29% 34.03% -
  Horiz. % 56.00% 40.68% 26.67% 4.12% 166.58% 134.03% 100.00%
Net Worth 26,541 20,092 19,394 19,117 8,125 5,653 5,974 170.47%
  QoQ % 32.10% 3.60% 1.45% 135.29% 43.72% -5.38% -
  Horiz. % 444.21% 336.27% 324.59% 319.95% 135.98% 94.62% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 26,541 20,092 19,394 19,117 8,125 5,653 5,974 170.47%
  QoQ % 32.10% 3.60% 1.45% 135.29% 43.72% -5.38% -
  Horiz. % 444.21% 336.27% 324.59% 319.95% 135.98% 94.62% 100.00%
NOSH 379,166 287,031 277,058 273,103 261,923 231,025 129,380 104.92%
  QoQ % 32.10% 3.60% 1.45% 4.27% 13.37% 78.56% -
  Horiz. % 293.06% 221.85% 214.14% 211.08% 202.44% 178.56% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.27 % 6.76 % 14.71 % 76.23 % -11.23 % -8.42 % -4.83 % -22.92%
  QoQ % -148.37% -54.04% -80.70% 778.81% -33.37% -74.33% -
  Horiz. % 67.70% -139.96% -304.55% -1,578.26% 232.51% 174.33% 100.00%
ROE 3.43 % 9.14 % 12.14 % 20.71 % -13.60 % -7.50 % 8.00 % -43.17%
  QoQ % -62.47% -24.71% -41.38% 252.28% -81.33% -193.75% -
  Horiz. % 42.88% 114.25% 151.75% 258.88% -170.00% -93.75% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.65 3.88 2.88 1.62 23.52 22.32 20.37 -68.25%
  QoQ % -5.93% 34.72% 77.78% -93.11% 5.38% 9.57% -
  Horiz. % 17.92% 19.05% 14.14% 7.95% 115.46% 109.57% 100.00%
EPS 0.24 0.64 0.85 1.45 -0.68 -0.30 0.40 -28.88%
  QoQ % -62.50% -24.71% -41.38% 313.24% -126.67% -175.00% -
  Horiz. % 60.00% 160.00% 212.50% 362.50% -170.00% -75.00% 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 0.0700 0.0700 0.0700 0.0700 0.0500 0.0400 0.0500 25.17%
  QoQ % 0.00% 0.00% 0.00% 40.00% 25.00% -20.00% -
  Horiz. % 140.00% 140.00% 140.00% 140.00% 100.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.97 1.58 1.14 0.63 5.44 4.49 3.47 -31.46%
  QoQ % 24.68% 38.60% 80.95% -88.42% 21.16% 29.39% -
  Horiz. % 56.77% 45.53% 32.85% 18.16% 156.77% 129.39% 100.00%
EPS 0.13 0.26 0.34 0.56 -0.16 -0.06 0.07 51.15%
  QoQ % -50.00% -23.53% -39.29% 450.00% -166.67% -185.71% -
  Horiz. % 185.71% 371.43% 485.71% 800.00% -228.57% -85.71% 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 0.0378 0.0286 0.0276 0.0272 0.0116 0.0080 0.0085 170.67%
  QoQ % 32.17% 3.62% 1.47% 134.48% 45.00% -5.88% -
  Horiz. % 444.71% 336.47% 324.71% 320.00% 136.47% 94.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0950 0.1050 0.1800 0.0900 0.1250 0.1950 0.1400 -
P/RPS 2.60 2.71 6.25 5.56 0.00 0.00 0.00 -
  QoQ % -4.06% -56.64% 12.41% 0.00% 0.00% 0.00% -
  Horiz. % 46.76% 48.74% 112.41% 100.00% - - -
P/EPS 39.58 16.41 21.18 6.21 0.00 0.00 0.00 -
  QoQ % 141.19% -22.52% 241.06% 0.00% 0.00% 0.00% -
  Horiz. % 637.36% 264.25% 341.06% 100.00% - - -
EY 2.53 6.10 4.72 16.11 0.00 0.00 0.00 -
  QoQ % -58.52% 29.24% -70.70% 0.00% 0.00% 0.00% -
  Horiz. % 15.70% 37.86% 29.30% 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 1.36 1.50 2.57 1.29 2.50 0.00 0.00 -
  QoQ % -9.33% -41.63% 99.22% -48.40% 0.00% 0.00% -
  Horiz. % 54.40% 60.00% 102.80% 51.60% 100.00% - -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 30/11/15 30/10/15 30/10/15 30/10/15 -
Price 0.0950 0.1050 0.1250 0.1000 0.1050 0.1050 0.1050 -
P/RPS 2.60 2.71 4.34 6.18 0.00 0.00 0.00 -
  QoQ % -4.06% -37.56% -29.77% 0.00% 0.00% 0.00% -
  Horiz. % 42.07% 43.85% 70.23% 100.00% - - -
P/EPS 39.58 16.41 14.71 6.90 0.00 0.00 0.00 -
  QoQ % 141.19% 11.56% 113.19% 0.00% 0.00% 0.00% -
  Horiz. % 573.62% 237.83% 213.19% 100.00% - - -
EY 2.53 6.10 6.80 14.50 0.00 0.00 0.00 -
  QoQ % -58.52% -10.29% -53.10% 0.00% 0.00% 0.00% -
  Horiz. % 17.45% 42.07% 46.90% 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 1.36 1.50 1.79 1.43 2.10 0.00 0.00 -
  QoQ % -9.33% -16.20% 25.17% -31.90% 0.00% 0.00% -
  Horiz. % 64.76% 71.43% 85.24% 68.10% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers