Highlights

[NICE] QoQ Quarter Result on 2014-03-31 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     92.55%    YoY -     12.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,392 3,467 4,427 9,054 5,190 9,488 12,344 -28.89%
  QoQ % 113.21% -21.69% -51.10% 74.45% -45.30% -23.14% -
  Horiz. % 59.88% 28.09% 35.86% 73.35% 42.04% 76.86% 100.00%
PBT -4,737 -1,656 5,891 -674 -6,940 -1,197 -1,066 169.56%
  QoQ % -186.05% -128.11% 974.04% 90.29% -479.78% -12.29% -
  Horiz. % 444.37% 155.35% -552.63% 63.23% 651.03% 112.29% 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 -4,737 -1,656 5,891 -674 -6,940 -1,197 -1,066 169.56%
  QoQ % -186.05% -128.11% 974.04% 90.29% -479.78% -12.29% -
  Horiz. % 444.37% 155.35% -552.63% 63.23% 651.03% 112.29% 100.00%
NP to SH -4,179 -1,004 6,129 -468 -6,283 -823 -774 206.82%
  QoQ % -316.24% -116.38% 1,409.62% 92.55% -663.43% -6.33% -
  Horiz. % 539.92% 129.72% -791.86% 60.47% 811.76% 106.33% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,129 5,123 -1,464 9,728 12,130 10,685 13,410 -6.46%
  QoQ % 136.76% 449.93% -115.05% -19.80% 13.52% -20.32% -
  Horiz. % 90.45% 38.20% -10.92% 72.54% 90.45% 79.68% 100.00%
Net Worth 6,469 0 1,180 -4,679 9,448 15,284 15,245 -43.44%
  QoQ % 0.00% 0.00% 125.23% -149.53% -38.18% 0.25% -
  Horiz. % 42.43% 0.00% 7.75% -30.70% 61.97% 100.25% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 6,469 0 1,180 -4,679 9,448 15,284 15,245 -43.44%
  QoQ % 0.00% 0.00% 125.23% -149.53% -38.18% 0.25% -
  Horiz. % 42.43% 0.00% 7.75% -30.70% 61.97% 100.25% 100.00%
NOSH 129,380 118,117 118,092 116,999 118,101 117,571 117,272 6.75%
  QoQ % 9.54% 0.02% 0.93% -0.93% 0.45% 0.25% -
  Horiz. % 110.32% 100.72% 100.70% 99.77% 100.71% 100.25% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -64.08 % -47.76 % 133.07 % -7.44 % -133.72 % -12.62 % -8.64 % 278.93%
  QoQ % -34.17% -135.89% 1,888.58% 94.44% -959.59% -46.06% -
  Horiz. % 741.67% 552.78% -1,540.16% 86.11% 1,547.69% 146.06% 100.00%
ROE -64.60 % - % 519.00 % 0.00 % -66.50 % -5.38 % -5.08 % 442.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% -1,136.06% -5.91% -
  Horiz. % 1,271.65% 0.00% -10,216.54% -0.00% 1,309.06% 105.91% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.71 2.94 3.75 7.74 4.39 8.07 10.53 -33.43%
  QoQ % 94.22% -21.60% -51.55% 76.31% -45.60% -23.36% -
  Horiz. % 54.23% 27.92% 35.61% 73.50% 41.69% 76.64% 100.00%
EPS -3.23 -0.85 5.19 -0.40 -5.32 -0.70 -0.66 187.42%
  QoQ % -280.00% -116.38% 1,397.50% 92.48% -660.00% -6.06% -
  Horiz. % 489.39% 128.79% -786.36% 60.61% 806.06% 106.06% 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 0.0500 0.0000 0.0100 -0.0400 0.0800 0.1300 0.1300 -47.02%
  QoQ % 0.00% 0.00% 125.00% -150.00% -38.46% 0.00% -
  Horiz. % 38.46% 0.00% 7.69% -30.77% 61.54% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.05 0.49 0.63 1.29 0.74 1.35 1.76 -29.07%
  QoQ % 114.29% -22.22% -51.16% 74.32% -45.19% -23.30% -
  Horiz. % 59.66% 27.84% 35.80% 73.30% 42.05% 76.70% 100.00%
EPS -0.59 -0.14 0.87 -0.07 -0.89 -0.12 -0.11 205.48%
  QoQ % -321.43% -116.09% 1,342.86% 92.13% -641.67% -9.09% -
  Horiz. % 536.36% 127.27% -790.91% 63.64% 809.09% 109.09% 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 0.0092 0.0000 0.0017 -0.0067 0.0135 0.0218 0.0217 -43.48%
  QoQ % 0.00% 0.00% 125.37% -149.63% -38.07% 0.46% -
  Horiz. % 42.40% 0.00% 7.83% -30.88% 62.21% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1400 0.1550 0.1700 0.1350 0.1250 0.1500 0.1050 -
P/RPS 0.00 0.00 4.53 1.74 2.84 1.86 1.00 -
  QoQ % 0.00% 0.00% 160.34% -38.73% 52.69% 86.00% -
  Horiz. % 0.00% 0.00% 453.00% 174.00% 284.00% 186.00% 100.00%
P/EPS 0.00 0.00 3.28 -33.75 -2.35 -21.43 -15.91 -
  QoQ % 0.00% 0.00% 109.72% -1,336.17% 89.03% -34.70% -
  Horiz. % -0.00% -0.00% -20.62% 212.13% 14.77% 134.70% 100.00%
EY 0.00 0.00 30.53 -2.96 -42.56 -4.67 -6.29 -
  QoQ % 0.00% 0.00% 1,131.42% 93.05% -811.35% 25.76% -
  Horiz. % -0.00% -0.00% -485.37% 47.06% 676.63% 74.24% 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 0.00 0.00 17.00 0.00 1.56 1.15 0.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 35.65% 41.98% -
  Horiz. % 0.00% 0.00% 2,098.77% 0.00% 192.59% 141.98% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/10/15 30/10/15 30/10/15 30/10/15 28/02/14 22/11/13 29/08/13 -
Price 0.1050 0.1050 0.1050 0.1050 0.1100 0.1450 0.1850 -
P/RPS 0.00 0.00 2.80 1.36 2.50 1.80 1.76 -
  QoQ % 0.00% 0.00% 105.88% -45.60% 38.89% 2.27% -
  Horiz. % 0.00% 0.00% 159.09% 77.27% 142.05% 102.27% 100.00%
P/EPS 0.00 0.00 2.02 -26.25 -2.07 -20.71 -28.03 -
  QoQ % 0.00% 0.00% 107.70% -1,168.12% 90.00% 26.11% -
  Horiz. % -0.00% -0.00% -7.21% 93.65% 7.38% 73.89% 100.00%
EY 0.00 0.00 49.43 -3.81 -48.36 -4.83 -3.57 -
  QoQ % 0.00% 0.00% 1,397.38% 92.12% -901.24% -35.29% -
  Horiz. % -0.00% -0.00% -1,384.59% 106.72% 1,354.62% 135.29% 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 0.00 0.00 10.50 0.00 1.38 1.12 1.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 23.21% -21.13% -
  Horiz. % 0.00% 0.00% 739.44% 0.00% 97.18% 78.87% 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.
 


 

323  274  553  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.015 
 HSI-C5J 0.31+0.065 
 MESTRON 0.155+0.02 
 HSI-H6Q 0.24-0.045 
 LAMBO 0.0650.00 
 HSI-C5P 0.395+0.05 
 FOCUS 0.180.00 
 PCCS-WA 0.275+0.025 
 PCCS 0.61+0.04 
 SMTRACK 0.21+0.005 
Partners & Brokers