Highlights

[NICE] QoQ Quarter Result on 2016-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     67.73%    YoY -     42.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 3,191 6,197 2,704 3,152 3,559 4,421 6,674 -38.72%
  QoQ % -48.51% 129.18% -14.21% -11.44% -19.50% -33.76% -
  Horiz. % 47.81% 92.85% 40.52% 47.23% 53.33% 66.24% 100.00%
PBT -984 2,883 -1,206 -417 -2,196 3,370 -1,633 -28.55%
  QoQ % -134.13% 339.05% -189.21% 81.01% -165.16% 306.37% -
  Horiz. % 60.26% -176.55% 73.85% 25.54% 134.48% -206.37% 100.00%
Tax 0 0 0 -4 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -984 2,883 -1,206 -421 -2,196 3,370 -1,633 -28.55%
  QoQ % -134.13% 339.05% -186.46% 80.83% -165.16% 306.37% -
  Horiz. % 60.26% -176.55% 73.85% 25.78% 134.48% -206.37% 100.00%
NP to SH -621 3,158 -927 -518 -1,605 3,960 -681 -5.94%
  QoQ % -119.66% 440.67% -78.96% 67.73% -140.53% 681.50% -
  Horiz. % 91.19% -463.73% 136.12% 76.06% 235.68% -581.50% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,175 3,314 3,910 3,573 5,755 1,051 8,307 -36.65%
  QoQ % 25.98% -15.24% 9.43% -37.91% 447.57% -87.35% -
  Horiz. % 50.26% 39.89% 47.07% 43.01% 69.28% 12.65% 100.00%
Net Worth 24,220 24,292 20,932 21,329 19,710 19,117 13,096 50.39%
  QoQ % -0.29% 16.05% -1.86% 8.21% 3.10% 45.98% -
  Horiz. % 184.95% 185.49% 159.84% 162.87% 150.51% 145.98% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 24,220 24,292 20,932 21,329 19,710 19,117 13,096 50.39%
  QoQ % -0.29% 16.05% -1.86% 8.21% 3.10% 45.98% -
  Horiz. % 184.95% 185.49% 159.84% 162.87% 150.51% 145.98% 100.00%
NOSH 302,762 303,653 299,032 304,705 281,578 273,103 261,923 10.09%
  QoQ % -0.29% 1.55% -1.86% 8.21% 3.10% 4.27% -
  Horiz. % 115.59% 115.93% 114.17% 116.33% 107.50% 104.27% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -30.84 % 46.52 % -44.60 % -13.36 % -61.70 % 76.23 % -24.47 % 16.60%
  QoQ % -166.29% 204.30% -233.83% 78.35% -180.94% 411.52% -
  Horiz. % 126.03% -190.11% 182.26% 54.60% 252.15% -311.52% 100.00%
ROE -2.56 % 13.00 % -4.43 % -2.43 % -8.14 % 20.71 % -5.20 % -37.52%
  QoQ % -119.69% 393.45% -82.30% 70.15% -139.30% 498.27% -
  Horiz. % 49.23% -250.00% 85.19% 46.73% 156.54% -398.27% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.05 2.04 0.90 1.03 1.26 1.62 2.55 -44.50%
  QoQ % -48.53% 126.67% -12.62% -18.25% -22.22% -36.47% -
  Horiz. % 41.18% 80.00% 35.29% 40.39% 49.41% 63.53% 100.00%
EPS -0.21 1.04 -0.31 -0.17 -0.57 1.45 -0.26 -13.21%
  QoQ % -120.19% 435.48% -82.35% 70.18% -139.31% 657.69% -
  Horiz. % 80.77% -400.00% 119.23% 65.38% 219.23% -557.69% 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 0.0800 0.0700 0.0700 0.0700 0.0700 0.0500 36.60%
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 40.00% -
  Horiz. % 160.00% 160.00% 140.00% 140.00% 140.00% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.45 0.88 0.38 0.45 0.51 0.63 0.95 -39.10%
  QoQ % -48.86% 131.58% -15.56% -11.76% -19.05% -33.68% -
  Horiz. % 47.37% 92.63% 40.00% 47.37% 53.68% 66.32% 100.00%
EPS -0.09 0.45 -0.13 -0.07 -0.23 0.56 -0.10 -6.75%
  QoQ % -120.00% 446.15% -85.71% 69.57% -141.07% 660.00% -
  Horiz. % 90.00% -450.00% 130.00% 70.00% 230.00% -560.00% 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 0.0345 0.0346 0.0298 0.0304 0.0281 0.0272 0.0186 50.68%
  QoQ % -0.29% 16.11% -1.97% 8.19% 3.31% 46.24% -
  Horiz. % 185.48% 186.02% 160.22% 163.44% 151.08% 146.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0750 0.0900 0.0950 0.1050 0.1800 0.0900 0.1250 -
P/RPS 7.12 4.41 10.51 10.15 14.24 5.56 0.00 -
  QoQ % 61.45% -58.04% 3.55% -28.72% 156.12% 0.00% -
  Horiz. % 128.06% 79.32% 189.03% 182.55% 256.12% 100.00% -
P/EPS -36.57 8.65 -30.65 -61.76 -31.58 6.21 0.00 -
  QoQ % -522.77% 128.22% 50.37% -95.57% -608.53% 0.00% -
  Horiz. % -588.89% 139.29% -493.56% -994.52% -508.53% 100.00% -
EY -2.73 11.56 -3.26 -1.62 -3.17 16.11 0.00 -
  QoQ % -123.62% 454.60% -101.23% 48.90% -119.68% 0.00% -
  Horiz. % -16.95% 71.76% -20.24% -10.06% -19.68% 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 0.94 1.13 1.36 1.50 2.57 1.29 2.50 -47.75%
  QoQ % -16.81% -16.91% -9.33% -41.63% 99.22% -48.40% -
  Horiz. % 37.60% 45.20% 54.40% 60.00% 102.80% 51.60% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 27/05/16 25/02/16 30/11/15 30/10/15 -
Price 0.0900 0.0800 0.0950 0.1050 0.1250 0.1000 0.1050 -
P/RPS 8.54 3.92 10.51 10.15 9.89 6.18 0.00 -
  QoQ % 117.86% -62.70% 3.55% 2.63% 60.03% 0.00% -
  Horiz. % 138.19% 63.43% 170.06% 164.24% 160.03% 100.00% -
P/EPS -43.88 7.69 -30.65 -61.76 -21.93 6.90 0.00 -
  QoQ % -670.61% 125.09% 50.37% -181.62% -417.83% 0.00% -
  Horiz. % -635.94% 111.45% -444.20% -895.07% -317.83% 100.00% -
EY -2.28 13.00 -3.26 -1.62 -4.56 14.50 0.00 -
  QoQ % -117.54% 498.77% -101.23% 64.47% -131.45% 0.00% -
  Horiz. % -15.72% 89.66% -22.48% -11.17% -31.45% 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 1.13 1.00 1.36 1.50 1.79 1.43 2.10 -33.72%
  QoQ % 13.00% -26.47% -9.33% -16.20% 25.17% -31.90% -
  Horiz. % 53.81% 47.62% 64.76% 71.43% 85.24% 68.10% 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
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

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