Highlights

[NICE] QoQ Cumulative Quarter Result on 2011-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     1.55%    YoY -     524.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,520 5,183 28,084 23,484 17,914 13,177 9,227 15.90%
  QoQ % 122.27% -81.54% 19.59% 31.09% 35.95% 42.81% -
  Horiz. % 124.85% 56.17% 304.37% 254.51% 194.15% 142.81% 100.00%
PBT -215 -47 5,713 5,963 5,874 39 -631 -51.12%
  QoQ % -357.45% -100.82% -4.19% 1.52% 14,961.54% 106.18% -
  Horiz. % 34.07% 7.45% -905.39% -945.01% -930.90% -6.18% 100.00%
Tax -18 0 -145 -84 -85 -59 -41 -42.15%
  QoQ % 0.00% 0.00% -72.62% 1.18% -44.07% -43.90% -
  Horiz. % 43.90% -0.00% 353.66% 204.88% 207.32% 143.90% 100.00%
NP -233 -47 5,568 5,879 5,789 -20 -672 -50.55%
  QoQ % -395.74% -100.84% -5.29% 1.55% 29,045.00% 97.02% -
  Horiz. % 34.67% 6.99% -828.57% -874.85% -861.46% 2.98% 100.00%
NP to SH -144 -6 5,570 5,881 5,791 -20 -672 -64.09%
  QoQ % -2,300.00% -100.11% -5.29% 1.55% 29,055.00% 97.02% -
  Horiz. % 21.43% 0.89% -828.87% -875.15% -861.76% 2.98% 100.00%
Tax Rate - % - % 2.54 % 1.41 % 1.45 % 151.28 % - % -
  QoQ % 0.00% 0.00% 80.14% -2.76% -99.04% 0.00% -
  Horiz. % 0.00% 0.00% 1.68% 0.93% 0.96% 100.00% -
Total Cost 11,753 5,230 22,516 17,605 12,125 13,197 9,899 12.09%
  QoQ % 124.72% -76.77% 27.90% 45.20% -8.12% 33.32% -
  Horiz. % 118.73% 52.83% 227.46% 177.85% 122.49% 133.32% 100.00%
Net Worth 12,218 15,599 11,200 11,193 11,194 10,800 11,199 5.96%
  QoQ % -21.68% 39.28% 0.06% -0.01% 3.65% -3.57% -
  Horiz. % 109.09% 139.29% 100.00% 99.94% 99.95% 96.43% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,218 15,599 11,200 11,193 11,194 10,800 11,199 5.96%
  QoQ % -21.68% 39.28% 0.06% -0.01% 3.65% -3.57% -
  Horiz. % 109.09% 139.29% 100.00% 99.94% 99.95% 96.43% 100.00%
NOSH 43,636 60,000 43,078 43,052 43,055 39,999 43,076 0.86%
  QoQ % -27.27% 39.28% 0.06% -0.01% 7.64% -7.14% -
  Horiz. % 101.30% 139.29% 100.00% 99.94% 99.95% 92.86% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.02 % -0.91 % 19.83 % 25.03 % 32.32 % -0.15 % -7.28 % -57.36%
  QoQ % -121.98% -104.59% -20.78% -22.56% 21,646.67% 97.94% -
  Horiz. % 27.75% 12.50% -272.39% -343.82% -443.96% 2.06% 100.00%
ROE -1.18 % -0.04 % 49.73 % 52.54 % 51.73 % -0.19 % -6.00 % -66.08%
  QoQ % -2,850.00% -100.08% -5.35% 1.57% 27,326.31% 96.83% -
  Horiz. % 19.67% 0.67% -828.83% -875.67% -862.17% 3.17% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.40 8.64 65.19 54.55 41.61 32.94 21.42 14.91%
  QoQ % 205.56% -86.75% 19.51% 31.10% 26.32% 53.78% -
  Horiz. % 123.25% 40.34% 304.34% 254.67% 194.26% 153.78% 100.00%
EPS -0.33 -0.01 12.93 13.66 13.45 -0.05 -1.56 -64.40%
  QoQ % -3,200.00% -100.08% -5.34% 1.56% 27,000.00% 96.79% -
  Horiz. % 21.15% 0.64% -828.85% -875.64% -862.18% 3.21% 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 0.2800 0.2600 0.2600 0.2600 0.2600 0.2700 0.2600 5.05%
  QoQ % 7.69% 0.00% 0.00% 0.00% -3.70% 3.85% -
  Horiz. % 107.69% 100.00% 100.00% 100.00% 100.00% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.64 0.74 4.00 3.34 2.55 1.88 1.31 16.11%
  QoQ % 121.62% -81.50% 19.76% 30.98% 35.64% 43.51% -
  Horiz. % 125.19% 56.49% 305.34% 254.96% 194.66% 143.51% 100.00%
EPS -0.02 0.00 0.79 0.84 0.82 0.00 -0.10 -65.70%
  QoQ % 0.00% 0.00% -5.95% 2.44% 0.00% 0.00% -
  Horiz. % 20.00% -0.00% -790.00% -840.00% -820.00% -0.00% 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 0.0174 0.0222 0.0159 0.0159 0.0159 0.0154 0.0159 6.18%
  QoQ % -21.62% 39.62% 0.00% 0.00% 3.25% -3.14% -
  Horiz. % 109.43% 139.62% 100.00% 100.00% 100.00% 96.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.4400 0.2300 0.1500 0.1700 0.3500 0.2700 -
P/RPS 1.52 5.09 0.35 0.27 0.00 0.00 0.80 53.22%
  QoQ % -70.14% 1,354.29% 29.63% 0.00% 0.00% 0.00% -
  Horiz. % 190.00% 636.25% 43.75% 33.75% 0.00% 0.00% 100.00%
P/EPS -121.21 -4,400.00 1.78 1.10 0.00 0.00 -1.61 1,668.98%
  QoQ % 97.25% -247,290.98% 61.82% 0.00% 0.00% 0.00% -
  Horiz. % 7,528.57% 273,291.91% -110.56% -68.32% -0.00% -0.00% 100.00%
EY -0.83 -0.02 56.22 91.07 0.00 0.00 -62.15 -94.33%
  QoQ % -4,050.00% -100.04% -38.27% 0.00% 0.00% 0.00% -
  Horiz. % 1.34% 0.03% -90.46% -146.53% -0.00% -0.00% 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 1.43 1.69 0.88 0.58 0.65 0.00 0.00 -
  QoQ % -15.38% 92.05% 51.72% -10.77% 0.00% 0.00% -
  Horiz. % 220.00% 260.00% 135.38% 89.23% 100.00% - -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 23/08/10 -
Price 0.4000 0.4400 0.3200 0.2000 0.1700 0.2800 0.2000 -
P/RPS 1.52 5.09 0.49 0.37 0.00 0.00 0.59 87.61%
  QoQ % -70.14% 938.78% 32.43% 0.00% 0.00% 0.00% -
  Horiz. % 257.63% 862.71% 83.05% 62.71% 0.00% 0.00% 100.00%
P/EPS -121.21 -4,400.00 2.47 1.46 0.00 0.00 -1.19 2,062.74%
  QoQ % 97.25% -178,237.66% 69.18% 0.00% 0.00% 0.00% -
  Horiz. % 10,185.71% 369,747.88% -207.56% -122.69% -0.00% -0.00% 100.00%
EY -0.83 -0.02 40.41 68.30 0.00 0.00 -83.90 -95.35%
  QoQ % -4,050.00% -100.05% -40.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.99% 0.02% -48.16% -81.41% -0.00% -0.00% 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 1.43 1.69 1.23 0.77 0.65 0.00 0.00 -
  QoQ % -15.38% 37.40% 59.74% 18.46% 0.00% 0.00% -
  Horiz. % 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers