Highlights

[NICE] QoQ Quarter Result on 2012-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     42.45%    YoY -     -434.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,488 12,344 8,982 5,468 3,929 6,897 7,248 19.65%
  QoQ % -23.14% 37.43% 64.26% 39.17% -43.03% -4.84% -
  Horiz. % 130.91% 170.31% 123.92% 75.44% 54.21% 95.16% 100.00%
PBT -1,197 -1,066 -611 -866 -1,497 -590 -280 163.17%
  QoQ % -12.29% -74.47% 29.45% 42.15% -153.73% -110.71% -
  Horiz. % 427.50% 380.71% 218.21% 309.29% 534.64% 210.71% 100.00%
Tax 0 0 0 0 0 -1 -1 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% 100.00%
NP -1,197 -1,066 -611 -866 -1,497 -591 -281 162.55%
  QoQ % -12.29% -74.47% 29.45% 42.15% -153.30% -110.32% -
  Horiz. % 425.98% 379.36% 217.44% 308.19% 532.74% 210.32% 100.00%
NP to SH -823 -774 -536 -732 -1,272 -296 -237 129.14%
  QoQ % -6.33% -44.40% 26.78% 42.45% -329.73% -24.89% -
  Horiz. % 347.26% 326.58% 226.16% 308.86% 536.71% 124.89% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,685 13,410 9,593 6,334 5,426 7,488 7,529 26.26%
  QoQ % -20.32% 39.79% 51.45% 16.73% -27.54% -0.54% -
  Horiz. % 141.92% 178.11% 127.41% 84.13% 72.07% 99.46% 100.00%
Net Worth 15,284 15,245 15,484 16,529 13,158 11,317 11,203 22.98%
  QoQ % 0.25% -1.54% -6.32% 25.61% 16.27% 1.02% -
  Horiz. % 136.42% 136.08% 138.21% 147.53% 117.45% 101.02% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,284 15,245 15,484 16,529 13,158 11,317 11,203 22.98%
  QoQ % 0.25% -1.54% -6.32% 25.61% 16.27% 1.02% -
  Horiz. % 136.42% 136.08% 138.21% 147.53% 117.45% 101.02% 100.00%
NOSH 117,571 117,272 119,111 118,064 87,724 43,529 43,090 95.14%
  QoQ % 0.25% -1.54% 0.89% 34.59% 101.53% 1.02% -
  Horiz. % 272.85% 272.15% 276.42% 273.99% 203.58% 101.02% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -12.62 % -8.64 % -6.80 % -15.84 % -38.10 % -8.57 % -3.88 % 119.37%
  QoQ % -46.06% -27.06% 57.07% 58.43% -344.57% -120.88% -
  Horiz. % 325.26% 222.68% 175.26% 408.25% 981.96% 220.88% 100.00%
ROE -5.38 % -5.08 % -3.46 % -4.43 % -9.67 % -2.62 % -2.12 % 85.95%
  QoQ % -5.91% -46.82% 21.90% 54.19% -269.08% -23.58% -
  Horiz. % 253.77% 239.62% 163.21% 208.96% 456.13% 123.58% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.07 10.53 7.54 4.63 4.48 15.84 16.82 -38.69%
  QoQ % -23.36% 39.66% 62.85% 3.35% -71.72% -5.83% -
  Horiz. % 47.98% 62.60% 44.83% 27.53% 26.63% 94.17% 100.00%
EPS -0.70 -0.66 -0.45 -0.62 -1.45 -0.68 -0.55 17.42%
  QoQ % -6.06% -46.67% 27.42% 57.24% -113.24% -23.64% -
  Horiz. % 127.27% 120.00% 81.82% 112.73% 263.64% 123.64% 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 0.1300 0.1400 0.1500 0.2600 0.2600 -36.98%
  QoQ % 0.00% 0.00% -7.14% -6.67% -42.31% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 53.85% 57.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.35 1.76 1.28 0.78 0.56 0.98 1.03 19.75%
  QoQ % -23.30% 37.50% 64.10% 39.29% -42.86% -4.85% -
  Horiz. % 131.07% 170.87% 124.27% 75.73% 54.37% 95.15% 100.00%
EPS -0.12 -0.11 -0.08 -0.10 -0.18 -0.04 -0.03 151.77%
  QoQ % -9.09% -37.50% 20.00% 44.44% -350.00% -33.33% -
  Horiz. % 400.00% 366.67% 266.67% 333.33% 600.00% 133.33% 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 0.0218 0.0217 0.0220 0.0235 0.0187 0.0161 0.0159 23.39%
  QoQ % 0.46% -1.36% -6.38% 25.67% 16.15% 1.26% -
  Horiz. % 137.11% 136.48% 138.36% 147.80% 117.61% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1500 0.1050 0.1200 0.1200 0.1200 0.2300 0.3400 -
P/RPS 1.86 1.00 1.59 2.59 2.68 1.45 2.02 -5.35%
  QoQ % 86.00% -37.11% -38.61% -3.36% 84.83% -28.22% -
  Horiz. % 92.08% 49.50% 78.71% 128.22% 132.67% 71.78% 100.00%
P/EPS -21.43 -15.91 -26.67 -19.35 -8.28 -33.82 -61.82 -50.62%
  QoQ % -34.70% 40.34% -37.83% -133.70% 75.52% 45.29% -
  Horiz. % 34.67% 25.74% 43.14% 31.30% 13.39% 54.71% 100.00%
EY -4.67 -6.29 -3.75 -5.17 -12.08 -2.96 -1.62 102.42%
  QoQ % 25.76% -67.73% 27.47% 57.20% -308.11% -82.72% -
  Horiz. % 288.27% 388.27% 231.48% 319.14% 745.68% 182.72% 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 1.15 0.81 0.92 0.86 0.80 0.88 1.31 -8.31%
  QoQ % 41.98% -11.96% 6.98% 7.50% -9.09% -32.82% -
  Horiz. % 87.79% 61.83% 70.23% 65.65% 61.07% 67.18% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 -
Price 0.1450 0.1850 0.1250 0.0750 0.1300 0.1400 0.3400 -
P/RPS 1.80 1.76 1.66 1.62 2.90 0.88 2.02 -7.39%
  QoQ % 2.27% 6.02% 2.47% -44.14% 229.55% -56.44% -
  Horiz. % 89.11% 87.13% 82.18% 80.20% 143.56% 43.56% 100.00%
P/EPS -20.71 -28.03 -27.78 -12.10 -8.97 -20.59 -61.82 -51.73%
  QoQ % 26.11% -0.90% -129.59% -34.89% 56.44% 66.69% -
  Horiz. % 33.50% 45.34% 44.94% 19.57% 14.51% 33.31% 100.00%
EY -4.83 -3.57 -3.60 -8.27 -11.15 -4.86 -1.62 107.01%
  QoQ % -35.29% 0.83% 56.47% 25.83% -129.42% -200.00% -
  Horiz. % 298.15% 220.37% 222.22% 510.49% 688.27% 300.00% 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 1.12 1.42 0.96 0.54 0.87 0.54 1.31 -9.91%
  QoQ % -21.13% 47.92% 77.78% -37.93% 61.11% -58.78% -
  Horiz. % 85.50% 108.40% 73.28% 41.22% 66.41% 41.22% 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.
 


FEATURED EVENT
 

251  246  527  1137 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.030.00 
 HSI-C3W 0.385+0.09 
 HSI-H4Y 0.215-0.08 
 IRIS 0.135+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers