Highlights

[NICE] QoQ Quarter Result on 2012-09-30 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -329.73%    YoY -     -21,100.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,344 8,982 5,468 3,929 6,897 7,248 6,337 56.04%
  QoQ % 37.43% 64.26% 39.17% -43.03% -4.84% 14.38% -
  Horiz. % 194.79% 141.74% 86.29% 62.00% 108.84% 114.38% 100.00%
PBT -1,066 -611 -866 -1,497 -590 -280 -167 244.50%
  QoQ % -74.47% 29.45% 42.15% -153.73% -110.71% -67.66% -
  Horiz. % 638.32% 365.87% 518.56% 896.41% 353.29% 167.66% 100.00%
Tax 0 0 0 0 -1 -1 -18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 94.44% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 5.56% 5.56% 100.00%
NP -1,066 -611 -866 -1,497 -591 -281 -185 221.75%
  QoQ % -74.47% 29.45% 42.15% -153.30% -110.32% -51.89% -
  Horiz. % 576.22% 330.27% 468.11% 809.19% 319.46% 151.89% 100.00%
NP to SH -774 -536 -732 -1,272 -296 -237 -137 217.54%
  QoQ % -44.40% 26.78% 42.45% -329.73% -24.89% -72.99% -
  Horiz. % 564.96% 391.24% 534.31% 928.47% 216.06% 172.99% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,410 9,593 6,334 5,426 7,488 7,529 6,522 61.77%
  QoQ % 39.79% 51.45% 16.73% -27.54% -0.54% 15.44% -
  Horiz. % 205.61% 147.09% 97.12% 83.20% 114.81% 115.44% 100.00%
Net Worth 15,245 15,484 16,529 13,158 11,317 11,203 11,987 17.40%
  QoQ % -1.54% -6.32% 25.61% 16.27% 1.02% -6.54% -
  Horiz. % 127.18% 129.17% 137.89% 109.77% 94.41% 93.46% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 15,245 15,484 16,529 13,158 11,317 11,203 11,987 17.40%
  QoQ % -1.54% -6.32% 25.61% 16.27% 1.02% -6.54% -
  Horiz. % 127.18% 129.17% 137.89% 109.77% 94.41% 93.46% 100.00%
NOSH 117,272 119,111 118,064 87,724 43,529 43,090 42,812 95.89%
  QoQ % -1.54% 0.89% 34.59% 101.53% 1.02% 0.65% -
  Horiz. % 273.92% 278.22% 275.77% 204.90% 101.67% 100.65% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -8.64 % -6.80 % -15.84 % -38.10 % -8.57 % -3.88 % -2.92 % 106.24%
  QoQ % -27.06% 57.07% 58.43% -344.57% -120.88% -32.88% -
  Horiz. % 295.89% 232.88% 542.47% 1,304.79% 293.49% 132.88% 100.00%
ROE -5.08 % -3.46 % -4.43 % -9.67 % -2.62 % -2.12 % -1.14 % 171.04%
  QoQ % -46.82% 21.90% 54.19% -269.08% -23.58% -85.96% -
  Horiz. % 445.61% 303.51% 388.60% 848.25% 229.82% 185.96% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.53 7.54 4.63 4.48 15.84 16.82 14.80 -20.32%
  QoQ % 39.66% 62.85% 3.35% -71.72% -5.83% 13.65% -
  Horiz. % 71.15% 50.95% 31.28% 30.27% 107.03% 113.65% 100.00%
EPS -0.66 -0.45 -0.62 -1.45 -0.68 -0.55 -0.32 62.10%
  QoQ % -46.67% 27.42% 57.24% -113.24% -23.64% -71.88% -
  Horiz. % 206.25% 140.62% 193.75% 453.13% 212.50% 171.88% 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 0.1300 0.1400 0.1500 0.2600 0.2600 0.2800 -40.07%
  QoQ % 0.00% -7.14% -6.67% -42.31% 0.00% -7.14% -
  Horiz. % 46.43% 46.43% 50.00% 53.57% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.76 1.28 0.78 0.56 0.98 1.03 0.90 56.44%
  QoQ % 37.50% 64.10% 39.29% -42.86% -4.85% 14.44% -
  Horiz. % 195.56% 142.22% 86.67% 62.22% 108.89% 114.44% 100.00%
EPS -0.11 -0.08 -0.10 -0.18 -0.04 -0.03 -0.02 211.91%
  QoQ % -37.50% 20.00% 44.44% -350.00% -33.33% -50.00% -
  Horiz. % 550.00% 400.00% 500.00% 900.00% 200.00% 150.00% 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 0.0217 0.0220 0.0235 0.0187 0.0161 0.0159 0.0171 17.23%
  QoQ % -1.36% -6.38% 25.67% 16.15% 1.26% -7.02% -
  Horiz. % 126.90% 128.65% 137.43% 109.36% 94.15% 92.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1050 0.1200 0.1200 0.1200 0.2300 0.3400 0.4000 -
P/RPS 1.00 1.59 2.59 2.68 1.45 2.02 2.70 -48.46%
  QoQ % -37.11% -38.61% -3.36% 84.83% -28.22% -25.19% -
  Horiz. % 37.04% 58.89% 95.93% 99.26% 53.70% 74.81% 100.00%
P/EPS -15.91 -26.67 -19.35 -8.28 -33.82 -61.82 -125.00 -74.73%
  QoQ % 40.34% -37.83% -133.70% 75.52% 45.29% 50.54% -
  Horiz. % 12.73% 21.34% 15.48% 6.62% 27.06% 49.46% 100.00%
EY -6.29 -3.75 -5.17 -12.08 -2.96 -1.62 -0.80 295.90%
  QoQ % -67.73% 27.47% 57.20% -308.11% -82.72% -102.50% -
  Horiz. % 786.25% 468.75% 646.25% 1,510.00% 370.00% 202.50% 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 0.81 0.92 0.86 0.80 0.88 1.31 1.43 -31.56%
  QoQ % -11.96% 6.98% 7.50% -9.09% -32.82% -8.39% -
  Horiz. % 56.64% 64.34% 60.14% 55.94% 61.54% 91.61% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 -
Price 0.1850 0.1250 0.0750 0.1300 0.1400 0.3400 0.4000 -
P/RPS 1.76 1.66 1.62 2.90 0.88 2.02 2.70 -24.84%
  QoQ % 6.02% 2.47% -44.14% 229.55% -56.44% -25.19% -
  Horiz. % 65.19% 61.48% 60.00% 107.41% 32.59% 74.81% 100.00%
P/EPS -28.03 -27.78 -12.10 -8.97 -20.59 -61.82 -125.00 -63.12%
  QoQ % -0.90% -129.59% -34.89% 56.44% 66.69% 50.54% -
  Horiz. % 22.42% 22.22% 9.68% 7.18% 16.47% 49.46% 100.00%
EY -3.57 -3.60 -8.27 -11.15 -4.86 -1.62 -0.80 171.30%
  QoQ % 0.83% 56.47% 25.83% -129.42% -200.00% -102.50% -
  Horiz. % 446.25% 450.00% 1,033.75% 1,393.75% 607.50% 202.50% 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 1.42 0.96 0.54 0.87 0.54 1.31 1.43 -0.47%
  QoQ % 47.92% 77.78% -37.93% 61.11% -58.78% -8.39% -
  Horiz. % 99.30% 67.13% 37.76% 60.84% 37.76% 91.61% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers