Highlights

[NICE] QoQ Quarter Result on 2012-03-31 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -72.99%    YoY -     -366.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,468 3,929 6,897 7,248 6,337 5,183 4,600 12.16%
  QoQ % 39.17% -43.03% -4.84% 14.38% 22.27% 12.67% -
  Horiz. % 118.87% 85.41% 149.93% 157.57% 137.76% 112.67% 100.00%
PBT -866 -1,497 -590 -280 -167 -47 -249 128.69%
  QoQ % 42.15% -153.73% -110.71% -67.66% -255.32% 81.12% -
  Horiz. % 347.79% 601.20% 236.95% 112.45% 67.07% 18.88% 100.00%
Tax 0 0 -1 -1 -18 0 -62 -
  QoQ % 0.00% 0.00% 0.00% 94.44% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 1.61% 1.61% 29.03% -0.00% 100.00%
NP -866 -1,497 -591 -281 -185 -47 -311 97.31%
  QoQ % 42.15% -153.30% -110.32% -51.89% -293.62% 84.89% -
  Horiz. % 278.46% 481.35% 190.03% 90.35% 59.49% 15.11% 100.00%
NP to SH -732 -1,272 -296 -237 -137 -6 -311 76.48%
  QoQ % 42.45% -329.73% -24.89% -72.99% -2,183.33% 98.07% -
  Horiz. % 235.37% 409.00% 95.18% 76.21% 44.05% 1.93% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,334 5,426 7,488 7,529 6,522 5,230 4,911 18.40%
  QoQ % 16.73% -27.54% -0.54% 15.44% 24.70% 6.50% -
  Horiz. % 128.98% 110.49% 152.47% 153.31% 132.80% 106.50% 100.00%
Net Worth 16,529 13,158 11,317 11,203 11,987 15,599 11,230 29.24%
  QoQ % 25.61% 16.27% 1.02% -6.54% -23.16% 38.91% -
  Horiz. % 147.18% 117.17% 100.78% 99.76% 106.74% 138.91% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 16,529 13,158 11,317 11,203 11,987 15,599 11,230 29.24%
  QoQ % 25.61% 16.27% 1.02% -6.54% -23.16% 38.91% -
  Horiz. % 147.18% 117.17% 100.78% 99.76% 106.74% 138.91% 100.00%
NOSH 118,064 87,724 43,529 43,090 42,812 60,000 43,194 94.90%
  QoQ % 34.59% 101.53% 1.02% 0.65% -28.65% 38.91% -
  Horiz. % 273.33% 203.09% 100.78% 99.76% 99.12% 138.91% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -15.84 % -38.10 % -8.57 % -3.88 % -2.92 % -0.91 % -6.76 % 75.96%
  QoQ % 58.43% -344.57% -120.88% -32.88% -220.88% 86.54% -
  Horiz. % 234.32% 563.61% 126.78% 57.40% 43.20% 13.46% 100.00%
ROE -4.43 % -9.67 % -2.62 % -2.12 % -1.14 % -0.04 % -2.77 % 36.56%
  QoQ % 54.19% -269.08% -23.58% -85.96% -2,750.00% 98.56% -
  Horiz. % 159.93% 349.10% 94.58% 76.53% 41.16% 1.44% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.63 4.48 15.84 16.82 14.80 8.64 10.65 -42.47%
  QoQ % 3.35% -71.72% -5.83% 13.65% 71.30% -18.87% -
  Horiz. % 43.47% 42.07% 148.73% 157.93% 138.97% 81.13% 100.00%
EPS -0.62 -1.45 -0.68 -0.55 -0.32 -0.01 -0.72 -9.45%
  QoQ % 57.24% -113.24% -23.64% -71.88% -3,100.00% 98.61% -
  Horiz. % 86.11% 201.39% 94.44% 76.39% 44.44% 1.39% 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 0.1400 0.1500 0.2600 0.2600 0.2800 0.2600 0.2600 -33.69%
  QoQ % -6.67% -42.31% 0.00% -7.14% 7.69% 0.00% -
  Horiz. % 53.85% 57.69% 100.00% 100.00% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.78 0.56 0.98 1.03 0.90 0.74 0.65 12.86%
  QoQ % 39.29% -42.86% -4.85% 14.44% 21.62% 13.85% -
  Horiz. % 120.00% 86.15% 150.77% 158.46% 138.46% 113.85% 100.00%
EPS -0.10 -0.18 -0.04 -0.03 -0.02 0.00 -0.04 83.69%
  QoQ % 44.44% -350.00% -33.33% -50.00% 0.00% 0.00% -
  Horiz. % 250.00% 450.00% 100.00% 75.00% 50.00% -0.00% 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 0.0235 0.0187 0.0161 0.0159 0.0171 0.0222 0.0160 29.06%
  QoQ % 25.67% 16.15% 1.26% -7.02% -22.97% 38.75% -
  Horiz. % 146.87% 116.87% 100.62% 99.38% 106.88% 138.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1200 0.1200 0.2300 0.3400 0.4000 0.4400 0.2300 -
P/RPS 2.59 2.68 1.45 2.02 2.70 5.09 2.16 12.80%
  QoQ % -3.36% 84.83% -28.22% -25.19% -46.95% 135.65% -
  Horiz. % 119.91% 124.07% 67.13% 93.52% 125.00% 235.65% 100.00%
P/EPS -19.35 -8.28 -33.82 -61.82 -125.00 -4,400.00 -31.94 -28.29%
  QoQ % -133.70% 75.52% 45.29% 50.54% 97.16% -13,675.83% -
  Horiz. % 60.58% 25.92% 105.89% 193.55% 391.36% 13,775.83% 100.00%
EY -5.17 -12.08 -2.96 -1.62 -0.80 -0.02 -3.13 39.52%
  QoQ % 57.20% -308.11% -82.72% -102.50% -3,900.00% 99.36% -
  Horiz. % 165.18% 385.94% 94.57% 51.76% 25.56% 0.64% 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 0.86 0.80 0.88 1.31 1.43 1.69 0.88 -1.51%
  QoQ % 7.50% -9.09% -32.82% -8.39% -15.38% 92.05% -
  Horiz. % 97.73% 90.91% 100.00% 148.86% 162.50% 192.05% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 24/08/11 -
Price 0.0750 0.1300 0.1400 0.3400 0.4000 0.4400 0.3200 -
P/RPS 1.62 2.90 0.88 2.02 2.70 5.09 3.00 -33.56%
  QoQ % -44.14% 229.55% -56.44% -25.19% -46.95% 69.67% -
  Horiz. % 54.00% 96.67% 29.33% 67.33% 90.00% 169.67% 100.00%
P/EPS -12.10 -8.97 -20.59 -61.82 -125.00 -4,400.00 -44.44 -57.83%
  QoQ % -34.89% 56.44% 66.69% 50.54% 97.16% -9,800.99% -
  Horiz. % 27.23% 20.18% 46.33% 139.11% 281.28% 9,900.99% 100.00%
EY -8.27 -11.15 -4.86 -1.62 -0.80 -0.02 -2.25 137.23%
  QoQ % 25.83% -129.42% -200.00% -102.50% -3,900.00% 99.11% -
  Horiz. % 367.56% 495.56% 216.00% 72.00% 35.56% 0.89% 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 0.54 0.87 0.54 1.31 1.43 1.69 1.23 -42.09%
  QoQ % -37.93% 61.11% -58.78% -8.39% -15.38% 37.40% -
  Horiz. % 43.90% 70.73% 43.90% 106.50% 116.26% 137.40% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers