Highlights

[NICE] QoQ TTM Result on 2011-06-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
30-Jun-2011
Profit Trend QoQ -     -14.08%    YoY -     401.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,368 21,690 20,090 18,857 17,978 17,913 16,149 27.90%
  QoQ % 7.74% 7.96% 6.54% 4.89% 0.36% 10.92% -
  Horiz. % 144.70% 134.31% 124.40% 116.77% 111.33% 110.92% 100.00%
PBT -743 -374 5,628 6,344 7,346 5,873 -1,976 -47.87%
  QoQ % -98.66% -106.65% -11.29% -13.64% 25.08% 397.22% -
  Horiz. % 37.60% 18.93% -284.82% -321.05% -371.76% -297.22% 100.00%
Tax -81 -80 -88 -105 -84 -84 455 -
  QoQ % -1.25% 9.09% 16.19% -25.00% 0.00% -118.46% -
  Horiz. % -17.80% -17.58% -19.34% -23.08% -18.46% -18.46% 100.00%
NP -824 -454 5,540 6,239 7,262 5,789 -1,521 -33.52%
  QoQ % -81.50% -108.19% -11.20% -14.09% 25.44% 480.60% -
  Horiz. % 54.17% 29.85% -364.23% -410.19% -477.45% -380.60% 100.00%
NP to SH -691 -365 5,583 6,241 7,264 5,791 -1,521 -40.87%
  QoQ % -89.32% -106.54% -10.54% -14.08% 25.44% 480.74% -
  Horiz. % 45.43% 24.00% -367.06% -410.32% -477.58% -380.74% 100.00%
Tax Rate - % - % 1.56 % 1.66 % 1.14 % 1.43 % - % -
  QoQ % 0.00% 0.00% -6.02% 45.61% -20.28% 0.00% -
  Horiz. % 0.00% 0.00% 109.09% 116.08% 79.72% 100.00% -
Total Cost 24,192 22,144 14,550 12,618 10,716 12,124 17,670 23.27%
  QoQ % 9.25% 52.19% 15.31% 17.75% -11.61% -31.39% -
  Horiz. % 136.91% 125.32% 82.34% 71.41% 60.65% 68.61% 100.00%
Net Worth 11,203 11,987 15,599 11,230 11,019 11,199 11,658 -2.61%
  QoQ % -6.54% -23.16% 38.91% 1.92% -1.61% -3.93% -
  Horiz. % 96.10% 102.82% 133.81% 96.33% 94.52% 96.07% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 11,203 11,987 15,599 11,230 11,019 11,199 11,658 -2.61%
  QoQ % -6.54% -23.16% 38.91% 1.92% -1.61% -3.93% -
  Horiz. % 96.10% 102.82% 133.81% 96.33% 94.52% 96.07% 100.00%
NOSH 43,090 42,812 60,000 43,194 42,380 43,076 43,178 -0.14%
  QoQ % 0.65% -28.65% 38.91% 1.92% -1.61% -0.24% -
  Horiz. % 99.80% 99.15% 138.96% 100.04% 98.15% 99.76% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.53 % -2.09 % 27.58 % 33.09 % 40.39 % 32.32 % -9.42 % -47.99%
  QoQ % -68.90% -107.58% -16.65% -18.07% 24.97% 443.10% -
  Horiz. % 37.47% 22.19% -292.78% -351.27% -428.77% -343.10% 100.00%
ROE -6.17 % -3.04 % 35.79 % 55.57 % 65.92 % 51.71 % -13.05 % -39.28%
  QoQ % -102.96% -108.49% -35.59% -15.70% 27.48% 496.25% -
  Horiz. % 47.28% 23.30% -274.25% -425.82% -505.13% -396.25% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.23 50.66 33.48 43.66 42.42 41.58 37.40 28.08%
  QoQ % 7.05% 51.31% -23.32% 2.92% 2.02% 11.18% -
  Horiz. % 145.00% 135.45% 89.52% 116.74% 113.42% 111.18% 100.00%
EPS -1.60 -0.85 9.31 14.45 17.14 13.44 -3.52 -40.85%
  QoQ % -88.24% -109.13% -35.57% -15.69% 27.53% 481.82% -
  Horiz. % 45.45% 24.15% -264.49% -410.51% -486.93% -381.82% 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 0.2600 0.2800 0.2600 0.2600 0.2600 0.2600 0.2700 -2.48%
  QoQ % -7.14% 7.69% 0.00% 0.00% 0.00% -3.70% -
  Horiz. % 96.30% 103.70% 96.30% 96.30% 96.30% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.33 3.09 2.86 2.68 2.56 2.55 2.30 27.95%
  QoQ % 7.77% 8.04% 6.72% 4.69% 0.39% 10.87% -
  Horiz. % 144.78% 134.35% 124.35% 116.52% 111.30% 110.87% 100.00%
EPS -0.10 -0.05 0.79 0.89 1.03 0.82 -0.22 -40.85%
  QoQ % -100.00% -106.33% -11.24% -13.59% 25.61% 472.73% -
  Horiz. % 45.45% 22.73% -359.09% -404.55% -468.18% -372.73% 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 0.0159 0.0171 0.0222 0.0160 0.0157 0.0159 0.0166 -2.83%
  QoQ % -7.02% -22.97% 38.75% 1.91% -1.26% -4.22% -
  Horiz. % 95.78% 103.01% 133.73% 96.39% 94.58% 95.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3400 0.4000 0.4400 0.2300 0.1500 0.1700 0.3500 -
P/RPS 0.63 0.79 1.31 0.53 0.35 0.41 0.94 -23.40%
  QoQ % -20.25% -39.69% 147.17% 51.43% -14.63% -56.38% -
  Horiz. % 67.02% 84.04% 139.36% 56.38% 37.23% 43.62% 100.00%
P/EPS -21.20 -46.92 4.73 1.59 0.88 1.26 -9.94 65.61%
  QoQ % 54.82% -1,091.97% 197.48% 80.68% -30.16% 112.68% -
  Horiz. % 213.28% 472.03% -47.59% -16.00% -8.85% -12.68% 100.00%
EY -4.72 -2.13 21.15 62.82 114.27 79.08 -10.06 -39.59%
  QoQ % -121.60% -110.07% -66.33% -45.02% 44.50% 886.08% -
  Horiz. % 46.92% 21.17% -210.24% -624.45% -1,135.88% -786.08% 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 1.31 1.43 1.69 0.88 0.58 0.65 1.30 0.51%
  QoQ % -8.39% -15.38% 92.05% 51.72% -10.77% -50.00% -
  Horiz. % 100.77% 110.00% 130.00% 67.69% 44.62% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 -
Price 0.3400 0.4000 0.4400 0.3200 0.2000 0.1700 0.2800 -
P/RPS 0.63 0.79 1.31 0.73 0.47 0.41 0.75 -10.96%
  QoQ % -20.25% -39.69% 79.45% 55.32% 14.63% -45.33% -
  Horiz. % 84.00% 105.33% 174.67% 97.33% 62.67% 54.67% 100.00%
P/EPS -21.20 -46.92 4.73 2.21 1.17 1.26 -7.95 92.19%
  QoQ % 54.82% -1,091.97% 114.03% 88.89% -7.14% 115.85% -
  Horiz. % 266.67% 590.19% -59.50% -27.80% -14.72% -15.85% 100.00%
EY -4.72 -2.13 21.15 45.15 85.70 79.08 -12.58 -47.95%
  QoQ % -121.60% -110.07% -53.16% -47.32% 8.37% 728.62% -
  Horiz. % 37.52% 16.93% -168.12% -358.90% -681.24% -628.62% 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 1.31 1.43 1.69 1.23 0.77 0.65 1.04 16.62%
  QoQ % -8.39% -15.38% 37.40% 59.74% 18.46% -37.50% -
  Horiz. % 125.96% 137.50% 162.50% 118.27% 74.04% 62.50% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers