Highlights

[NICE] QoQ Quarter Result on 2013-09-30 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -6.33%    YoY -     35.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,427 9,054 5,190 9,488 12,344 8,982 5,468 -13.17%
  QoQ % -51.10% 74.45% -45.30% -23.14% 37.43% 64.26% -
  Horiz. % 80.96% 165.58% 94.92% 173.52% 225.75% 164.26% 100.00%
PBT 5,891 -674 -6,940 -1,197 -1,066 -611 -866 -
  QoQ % 974.04% 90.29% -479.78% -12.29% -74.47% 29.45% -
  Horiz. % -680.25% 77.83% 801.39% 138.22% 123.09% 70.55% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 5,891 -674 -6,940 -1,197 -1,066 -611 -866 -
  QoQ % 974.04% 90.29% -479.78% -12.29% -74.47% 29.45% -
  Horiz. % -680.25% 77.83% 801.39% 138.22% 123.09% 70.55% 100.00%
NP to SH 6,129 -468 -6,283 -823 -774 -536 -732 -
  QoQ % 1,409.62% 92.55% -663.43% -6.33% -44.40% 26.78% -
  Horiz. % -837.30% 63.93% 858.33% 112.43% 105.74% 73.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost -1,464 9,728 12,130 10,685 13,410 9,593 6,334 -
  QoQ % -115.05% -19.80% 13.52% -20.32% 39.79% 51.45% -
  Horiz. % -23.11% 153.58% 191.51% 168.69% 211.71% 151.45% 100.00%
Net Worth 1,180 -4,679 9,448 15,284 15,245 15,484 16,529 -82.86%
  QoQ % 125.23% -149.53% -38.18% 0.25% -1.54% -6.32% -
  Horiz. % 7.14% -28.31% 57.16% 92.47% 92.23% 93.68% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,180 -4,679 9,448 15,284 15,245 15,484 16,529 -82.86%
  QoQ % 125.23% -149.53% -38.18% 0.25% -1.54% -6.32% -
  Horiz. % 7.14% -28.31% 57.16% 92.47% 92.23% 93.68% 100.00%
NOSH 118,092 116,999 118,101 117,571 117,272 119,111 118,064 0.02%
  QoQ % 0.93% -0.93% 0.45% 0.25% -1.54% 0.89% -
  Horiz. % 100.02% 99.10% 100.03% 99.58% 99.33% 100.89% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 133.07 % -7.44 % -133.72 % -12.62 % -8.64 % -6.80 % -15.84 % -
  QoQ % 1,888.58% 94.44% -959.59% -46.06% -27.06% 57.07% -
  Horiz. % -840.09% 46.97% 844.19% 79.67% 54.55% 42.93% 100.00%
ROE 519.00 % 0.00 % -66.50 % -5.38 % -5.08 % -3.46 % -4.43 % -
  QoQ % 0.00% 0.00% -1,136.06% -5.91% -46.82% 21.90% -
  Horiz. % -11,715.58% -0.00% 1,501.13% 121.44% 114.67% 78.10% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.75 7.74 4.39 8.07 10.53 7.54 4.63 -13.14%
  QoQ % -51.55% 76.31% -45.60% -23.36% 39.66% 62.85% -
  Horiz. % 80.99% 167.17% 94.82% 174.30% 227.43% 162.85% 100.00%
EPS 5.19 -0.40 -5.32 -0.70 -0.66 -0.45 -0.62 -
  QoQ % 1,397.50% 92.48% -660.00% -6.06% -46.67% 27.42% -
  Horiz. % -837.10% 64.52% 858.06% 112.90% 106.45% 72.58% 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 0.0100 -0.0400 0.0800 0.1300 0.1300 0.1300 0.1400 -82.87%
  QoQ % 125.00% -150.00% -38.46% 0.00% 0.00% -7.14% -
  Horiz. % 7.14% -28.57% 57.14% 92.86% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.63 1.29 0.74 1.35 1.76 1.28 0.78 -13.30%
  QoQ % -51.16% 74.32% -45.19% -23.30% 37.50% 64.10% -
  Horiz. % 80.77% 165.38% 94.87% 173.08% 225.64% 164.10% 100.00%
EPS 0.87 -0.07 -0.89 -0.12 -0.11 -0.08 -0.10 -
  QoQ % 1,342.86% 92.13% -641.67% -9.09% -37.50% 20.00% -
  Horiz. % -870.00% 70.00% 890.00% 120.00% 110.00% 80.00% 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 0.0017 -0.0067 0.0135 0.0218 0.0217 0.0220 0.0235 -82.72%
  QoQ % 125.37% -149.63% -38.07% 0.46% -1.36% -6.38% -
  Horiz. % 7.23% -28.51% 57.45% 92.77% 92.34% 93.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.1700 0.1350 0.1250 0.1500 0.1050 0.1200 0.1200 -
P/RPS 4.53 1.74 2.84 1.86 1.00 1.59 2.59 45.31%
  QoQ % 160.34% -38.73% 52.69% 86.00% -37.11% -38.61% -
  Horiz. % 174.90% 67.18% 109.65% 71.81% 38.61% 61.39% 100.00%
P/EPS 3.28 -33.75 -2.35 -21.43 -15.91 -26.67 -19.35 -
  QoQ % 109.72% -1,336.17% 89.03% -34.70% 40.34% -37.83% -
  Horiz. % -16.95% 174.42% 12.14% 110.75% 82.22% 137.83% 100.00%
EY 30.53 -2.96 -42.56 -4.67 -6.29 -3.75 -5.17 -
  QoQ % 1,131.42% 93.05% -811.35% 25.76% -67.73% 27.47% -
  Horiz. % -590.52% 57.25% 823.21% 90.33% 121.66% 72.53% 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 17.00 0.00 1.56 1.15 0.81 0.92 0.86 635.09%
  QoQ % 0.00% 0.00% 35.65% 41.98% -11.96% 6.98% -
  Horiz. % 1,976.74% 0.00% 181.40% 133.72% 94.19% 106.98% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/10/15 30/10/15 28/02/14 22/11/13 29/08/13 20/05/13 28/02/13 -
Price 0.1050 0.1050 0.1100 0.1450 0.1850 0.1250 0.0750 -
P/RPS 2.80 1.36 2.50 1.80 1.76 1.66 1.62 44.17%
  QoQ % 105.88% -45.60% 38.89% 2.27% 6.02% 2.47% -
  Horiz. % 172.84% 83.95% 154.32% 111.11% 108.64% 102.47% 100.00%
P/EPS 2.02 -26.25 -2.07 -20.71 -28.03 -27.78 -12.10 -
  QoQ % 107.70% -1,168.12% 90.00% 26.11% -0.90% -129.59% -
  Horiz. % -16.69% 216.94% 17.11% 171.16% 231.65% 229.59% 100.00%
EY 49.43 -3.81 -48.36 -4.83 -3.57 -3.60 -8.27 -
  QoQ % 1,397.38% 92.12% -901.24% -35.29% 0.83% 56.47% -
  Horiz. % -597.70% 46.07% 584.76% 58.40% 43.17% 43.53% 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 10.50 0.00 1.38 1.12 1.42 0.96 0.54 627.04%
  QoQ % 0.00% 0.00% 23.21% -21.13% 47.92% 77.78% -
  Horiz. % 1,944.44% 0.00% 255.56% 207.41% 262.96% 177.78% 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.
 


 

58  54  301  1836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.01-0.005 
 PUC 0.07-0.005 
 PRESBHD 0.49+0.025 
 ICON 0.065-0.02 
 NAIM 1.160.00 
 MERIDIAN 0.145+0.01 
 PERDANA 0.365+0.01 
 SEALINK 0.28+0.005 
 PCCS 0.570.00 
 EKOVEST 0.8150.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers