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 - 702,433
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers