Highlights

[NICE] QoQ Quarter Result on 2011-12-31 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
31-Dec-2011
Profit Trend QoQ -     -2,183.33%    YoY -     -102.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,929 6,897 7,248 6,337 5,183 4,600 5,570 -20.71%
  QoQ % -43.03% -4.84% 14.38% 22.27% 12.67% -17.41% -
  Horiz. % 70.54% 123.82% 130.13% 113.77% 93.05% 82.59% 100.00%
PBT -1,497 -590 -280 -167 -47 -249 89 -
  QoQ % -153.73% -110.71% -67.66% -255.32% 81.12% -379.78% -
  Horiz. % -1,682.02% -662.92% -314.61% -187.64% -52.81% -279.78% 100.00%
Tax 0 -1 -1 -18 0 -62 0 -
  QoQ % 0.00% 0.00% 94.44% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 1.61% 1.61% 29.03% -0.00% 100.00% -
NP -1,497 -591 -281 -185 -47 -311 89 -
  QoQ % -153.30% -110.32% -51.89% -293.62% 84.89% -449.44% -
  Horiz. % -1,682.02% -664.04% -315.73% -207.87% -52.81% -349.44% 100.00%
NP to SH -1,272 -296 -237 -137 -6 -311 89 -
  QoQ % -329.73% -24.89% -72.99% -2,183.33% 98.07% -449.44% -
  Horiz. % -1,429.21% -332.58% -266.29% -153.93% -6.74% -349.44% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 5,426 7,488 7,529 6,522 5,230 4,911 5,481 -0.67%
  QoQ % -27.54% -0.54% 15.44% 24.70% 6.50% -10.40% -
  Horiz. % 99.00% 136.62% 137.37% 118.99% 95.42% 89.60% 100.00%
Net Worth 13,158 11,317 11,203 11,987 15,599 11,230 11,019 12.52%
  QoQ % 16.27% 1.02% -6.54% -23.16% 38.91% 1.92% -
  Horiz. % 119.42% 102.71% 101.68% 108.79% 141.57% 101.92% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,158 11,317 11,203 11,987 15,599 11,230 11,019 12.52%
  QoQ % 16.27% 1.02% -6.54% -23.16% 38.91% 1.92% -
  Horiz. % 119.42% 102.71% 101.68% 108.79% 141.57% 101.92% 100.00%
NOSH 87,724 43,529 43,090 42,812 60,000 43,194 42,380 62.20%
  QoQ % 101.53% 1.02% 0.65% -28.65% 38.91% 1.92% -
  Horiz. % 206.99% 102.71% 101.68% 101.02% 141.57% 101.92% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -38.10 % -8.57 % -3.88 % -2.92 % -0.91 % -6.76 % 1.60 % -
  QoQ % -344.57% -120.88% -32.88% -220.88% 86.54% -522.50% -
  Horiz. % -2,381.25% -535.62% -242.50% -182.50% -56.88% -422.50% 100.00%
ROE -9.67 % -2.62 % -2.12 % -1.14 % -0.04 % -2.77 % 0.81 % -
  QoQ % -269.08% -23.58% -85.96% -2,750.00% 98.56% -441.98% -
  Horiz. % -1,193.83% -323.46% -261.73% -140.74% -4.94% -341.98% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.48 15.84 16.82 14.80 8.64 10.65 13.14 -51.10%
  QoQ % -71.72% -5.83% 13.65% 71.30% -18.87% -18.95% -
  Horiz. % 34.09% 120.55% 128.01% 112.63% 65.75% 81.05% 100.00%
EPS -1.45 -0.68 -0.55 -0.32 -0.01 -0.72 0.21 -
  QoQ % -113.24% -23.64% -71.88% -3,100.00% 98.61% -442.86% -
  Horiz. % -690.48% -323.81% -261.90% -152.38% -4.76% -342.86% 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 0.1500 0.2600 0.2600 0.2800 0.2600 0.2600 0.2600 -30.63%
  QoQ % -42.31% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 57.69% 100.00% 100.00% 107.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.56 0.98 1.03 0.90 0.74 0.65 0.79 -20.45%
  QoQ % -42.86% -4.85% 14.44% 21.62% 13.85% -17.72% -
  Horiz. % 70.89% 124.05% 130.38% 113.92% 93.67% 82.28% 100.00%
EPS -0.18 -0.04 -0.03 -0.02 0.00 -0.04 0.01 -
  QoQ % -350.00% -33.33% -50.00% 0.00% 0.00% -500.00% -
  Horiz. % -1,800.00% -400.00% -300.00% -200.00% 0.00% -400.00% 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 0.0187 0.0161 0.0159 0.0171 0.0222 0.0160 0.0157 12.33%
  QoQ % 16.15% 1.26% -7.02% -22.97% 38.75% 1.91% -
  Horiz. % 119.11% 102.55% 101.27% 108.92% 141.40% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1200 0.2300 0.3400 0.4000 0.4400 0.2300 0.1500 -
P/RPS 2.68 1.45 2.02 2.70 5.09 2.16 1.14 76.53%
  QoQ % 84.83% -28.22% -25.19% -46.95% 135.65% 89.47% -
  Horiz. % 235.09% 127.19% 177.19% 236.84% 446.49% 189.47% 100.00%
P/EPS -8.28 -33.82 -61.82 -125.00 -4,400.00 -31.94 71.43 -
  QoQ % 75.52% 45.29% 50.54% 97.16% -13,675.83% -144.72% -
  Horiz. % -11.59% -47.35% -86.55% -175.00% -6,159.88% -44.72% 100.00%
EY -12.08 -2.96 -1.62 -0.80 -0.02 -3.13 1.40 -
  QoQ % -308.11% -82.72% -102.50% -3,900.00% 99.36% -323.57% -
  Horiz. % -862.86% -211.43% -115.71% -57.14% -1.43% -223.57% 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 0.80 0.88 1.31 1.43 1.69 0.88 0.58 23.84%
  QoQ % -9.09% -32.82% -8.39% -15.38% 92.05% 51.72% -
  Horiz. % 137.93% 151.72% 225.86% 246.55% 291.38% 151.72% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 24/08/11 06/05/11 -
Price 0.1300 0.1400 0.3400 0.4000 0.4400 0.3200 0.2000 -
P/RPS 2.90 0.88 2.02 2.70 5.09 3.00 1.52 53.65%
  QoQ % 229.55% -56.44% -25.19% -46.95% 69.67% 97.37% -
  Horiz. % 190.79% 57.89% 132.89% 177.63% 334.87% 197.37% 100.00%
P/EPS -8.97 -20.59 -61.82 -125.00 -4,400.00 -44.44 95.24 -
  QoQ % 56.44% 66.69% 50.54% 97.16% -9,800.99% -146.66% -
  Horiz. % -9.42% -21.62% -64.91% -131.25% -4,619.91% -46.66% 100.00%
EY -11.15 -4.86 -1.62 -0.80 -0.02 -2.25 1.05 -
  QoQ % -129.42% -200.00% -102.50% -3,900.00% 99.11% -314.29% -
  Horiz. % -1,061.90% -462.86% -154.29% -76.19% -1.90% -214.29% 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 0.87 0.54 1.31 1.43 1.69 1.23 0.77 8.46%
  QoQ % 61.11% -58.78% -8.39% -15.38% 37.40% 59.74% -
  Horiz. % 112.99% 70.13% 170.13% 185.71% 219.48% 159.74% 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.
 


 

154  127  433  1582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.320.00 
 KNM 0.46+0.015 
 MYEG 1.23-0.02 
 KNM-WB 0.19+0.01 
 MNC 0.0250.00 
 ARMADA 0.445+0.005 
 SAPNRG 0.2750.00 
 MTAG 0.51+0.025 
 PESONA-WC 0.0150.00 
 MYEG-C82 0.06-0.015 
Partners & Brokers