Highlights

[NICE] QoQ Quarter Result on 2013-03-31 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     26.78%    YoY -     -126.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,190 9,488 12,344 8,982 5,468 3,929 6,897 -17.23%
  QoQ % -45.30% -23.14% 37.43% 64.26% 39.17% -43.03% -
  Horiz. % 75.25% 137.57% 178.98% 130.23% 79.28% 56.97% 100.00%
PBT -6,940 -1,197 -1,066 -611 -866 -1,497 -590 414.90%
  QoQ % -479.78% -12.29% -74.47% 29.45% 42.15% -153.73% -
  Horiz. % 1,176.27% 202.88% 180.68% 103.56% 146.78% 253.73% 100.00%
Tax 0 0 0 0 0 0 -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% -0.00% 100.00%
NP -6,940 -1,197 -1,066 -611 -866 -1,497 -591 414.32%
  QoQ % -479.78% -12.29% -74.47% 29.45% 42.15% -153.30% -
  Horiz. % 1,174.28% 202.54% 180.37% 103.38% 146.53% 253.30% 100.00%
NP to SH -6,283 -823 -774 -536 -732 -1,272 -296 662.37%
  QoQ % -663.43% -6.33% -44.40% 26.78% 42.45% -329.73% -
  Horiz. % 2,122.64% 278.04% 261.49% 181.08% 247.30% 429.73% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,130 10,685 13,410 9,593 6,334 5,426 7,488 37.81%
  QoQ % 13.52% -20.32% 39.79% 51.45% 16.73% -27.54% -
  Horiz. % 161.99% 142.69% 179.09% 128.11% 84.59% 72.46% 100.00%
Net Worth 9,448 15,284 15,245 15,484 16,529 13,158 11,317 -11.31%
  QoQ % -38.18% 0.25% -1.54% -6.32% 25.61% 16.27% -
  Horiz. % 83.48% 135.05% 134.71% 136.82% 146.05% 116.27% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 9,448 15,284 15,245 15,484 16,529 13,158 11,317 -11.31%
  QoQ % -38.18% 0.25% -1.54% -6.32% 25.61% 16.27% -
  Horiz. % 83.48% 135.05% 134.71% 136.82% 146.05% 116.27% 100.00%
NOSH 118,101 117,571 117,272 119,111 118,064 87,724 43,529 94.17%
  QoQ % 0.45% 0.25% -1.54% 0.89% 34.59% 101.53% -
  Horiz. % 271.31% 270.10% 269.41% 273.63% 271.23% 201.53% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -133.72 % -12.62 % -8.64 % -6.80 % -15.84 % -38.10 % -8.57 % 521.30%
  QoQ % -959.59% -46.06% -27.06% 57.07% 58.43% -344.57% -
  Horiz. % 1,560.33% 147.26% 100.82% 79.35% 184.83% 444.57% 100.00%
ROE -66.50 % -5.38 % -5.08 % -3.46 % -4.43 % -9.67 % -2.62 % 758.60%
  QoQ % -1,136.06% -5.91% -46.82% 21.90% 54.19% -269.08% -
  Horiz. % 2,538.17% 205.34% 193.89% 132.06% 169.08% 369.08% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.39 8.07 10.53 7.54 4.63 4.48 15.84 -57.39%
  QoQ % -45.60% -23.36% 39.66% 62.85% 3.35% -71.72% -
  Horiz. % 27.71% 50.95% 66.48% 47.60% 29.23% 28.28% 100.00%
EPS -5.32 -0.70 -0.66 -0.45 -0.62 -1.45 -0.68 292.62%
  QoQ % -660.00% -6.06% -46.67% 27.42% 57.24% -113.24% -
  Horiz. % 782.35% 102.94% 97.06% 66.18% 91.18% 213.24% 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 0.0800 0.1300 0.1300 0.1300 0.1400 0.1500 0.2600 -54.33%
  QoQ % -38.46% 0.00% 0.00% -7.14% -6.67% -42.31% -
  Horiz. % 30.77% 50.00% 50.00% 50.00% 53.85% 57.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.74 1.35 1.76 1.28 0.78 0.56 0.98 -17.04%
  QoQ % -45.19% -23.30% 37.50% 64.10% 39.29% -42.86% -
  Horiz. % 75.51% 137.76% 179.59% 130.61% 79.59% 57.14% 100.00%
EPS -0.89 -0.12 -0.11 -0.08 -0.10 -0.18 -0.04 686.62%
  QoQ % -641.67% -9.09% -37.50% 20.00% 44.44% -350.00% -
  Horiz. % 2,225.00% 300.00% 275.00% 200.00% 250.00% 450.00% 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 0.0135 0.0218 0.0217 0.0220 0.0235 0.0187 0.0161 -11.05%
  QoQ % -38.07% 0.46% -1.36% -6.38% 25.67% 16.15% -
  Horiz. % 83.85% 135.40% 134.78% 136.65% 145.96% 116.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1250 0.1500 0.1050 0.1200 0.1200 0.1200 0.2300 -
P/RPS 2.84 1.86 1.00 1.59 2.59 2.68 1.45 56.35%
  QoQ % 52.69% 86.00% -37.11% -38.61% -3.36% 84.83% -
  Horiz. % 195.86% 128.28% 68.97% 109.66% 178.62% 184.83% 100.00%
P/EPS -2.35 -21.43 -15.91 -26.67 -19.35 -8.28 -33.82 -83.02%
  QoQ % 89.03% -34.70% 40.34% -37.83% -133.70% 75.52% -
  Horiz. % 6.95% 63.36% 47.04% 78.86% 57.21% 24.48% 100.00%
EY -42.56 -4.67 -6.29 -3.75 -5.17 -12.08 -2.96 488.43%
  QoQ % -811.35% 25.76% -67.73% 27.47% 57.20% -308.11% -
  Horiz. % 1,437.84% 157.77% 212.50% 126.69% 174.66% 408.11% 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 1.56 1.15 0.81 0.92 0.86 0.80 0.88 46.32%
  QoQ % 35.65% 41.98% -11.96% 6.98% 7.50% -9.09% -
  Horiz. % 177.27% 130.68% 92.05% 104.55% 97.73% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 -
Price 0.1100 0.1450 0.1850 0.1250 0.0750 0.1300 0.1400 -
P/RPS 2.50 1.80 1.76 1.66 1.62 2.90 0.88 100.21%
  QoQ % 38.89% 2.27% 6.02% 2.47% -44.14% 229.55% -
  Horiz. % 284.09% 204.55% 200.00% 188.64% 184.09% 329.55% 100.00%
P/EPS -2.07 -20.71 -28.03 -27.78 -12.10 -8.97 -20.59 -78.29%
  QoQ % 90.00% 26.11% -0.90% -129.59% -34.89% 56.44% -
  Horiz. % 10.05% 100.58% 136.13% 134.92% 58.77% 43.56% 100.00%
EY -48.36 -4.83 -3.57 -3.60 -8.27 -11.15 -4.86 360.70%
  QoQ % -901.24% -35.29% 0.83% 56.47% 25.83% -129.42% -
  Horiz. % 995.06% 99.38% 73.46% 74.07% 170.16% 229.42% 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 1.38 1.12 1.42 0.96 0.54 0.87 0.54 86.60%
  QoQ % 23.21% -21.13% 47.92% 77.78% -37.93% 61.11% -
  Horiz. % 255.56% 207.41% 262.96% 177.78% 100.00% 161.11% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers