Highlights

[NICE] QoQ TTM Result on 2012-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     2.17%    YoY -     -110.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,276 23,542 24,411 25,665 23,368 21,690 20,090 16.53%
  QoQ % 7.37% -3.56% -4.89% 9.83% 7.74% 7.96% -
  Horiz. % 125.81% 117.18% 121.51% 127.75% 116.32% 107.96% 100.00%
PBT -3,564 -3,233 -2,534 -1,084 -743 -374 5,628 -
  QoQ % -10.24% -27.58% -133.76% -45.90% -98.66% -106.65% -
  Horiz. % -63.33% -57.44% -45.02% -19.26% -13.20% -6.65% 100.00%
Tax -1 -2 -20 -20 -81 -80 -88 -94.93%
  QoQ % 50.00% 90.00% 0.00% 75.31% -1.25% 9.09% -
  Horiz. % 1.14% 2.27% 22.73% 22.73% 92.05% 90.91% 100.00%
NP -3,565 -3,235 -2,554 -1,104 -824 -454 5,540 -
  QoQ % -10.20% -26.66% -131.34% -33.98% -81.50% -108.19% -
  Horiz. % -64.35% -58.39% -46.10% -19.93% -14.87% -8.19% 100.00%
NP to SH -2,836 -2,537 -1,942 -676 -691 -365 5,583 -
  QoQ % -11.79% -30.64% -187.28% 2.17% -89.32% -106.54% -
  Horiz. % -50.80% -45.44% -34.78% -12.11% -12.38% -6.54% 100.00%
Tax Rate - % - % - % - % - % - % 1.56 % -
  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%
Total Cost 28,841 26,777 26,965 26,769 24,192 22,144 14,550 57.73%
  QoQ % 7.71% -0.70% 0.73% 10.65% 9.25% 52.19% -
  Horiz. % 198.22% 184.03% 185.33% 183.98% 166.27% 152.19% 100.00%
Net Worth 15,484 16,529 13,158 11,317 11,203 11,987 15,599 -0.49%
  QoQ % -6.32% 25.61% 16.27% 1.02% -6.54% -23.16% -
  Horiz. % 99.26% 105.96% 84.35% 72.55% 71.82% 76.84% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 15,484 16,529 13,158 11,317 11,203 11,987 15,599 -0.49%
  QoQ % -6.32% 25.61% 16.27% 1.02% -6.54% -23.16% -
  Horiz. % 99.26% 105.96% 84.35% 72.55% 71.82% 76.84% 100.00%
NOSH 119,111 118,064 87,724 43,529 43,090 42,812 60,000 57.89%
  QoQ % 0.89% 34.59% 101.53% 1.02% 0.65% -28.65% -
  Horiz. % 198.52% 196.77% 146.21% 72.55% 71.82% 71.35% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -14.10 % -13.74 % -10.46 % -4.30 % -3.53 % -2.09 % 27.58 % -
  QoQ % -2.62% -31.36% -143.26% -21.81% -68.90% -107.58% -
  Horiz. % -51.12% -49.82% -37.93% -15.59% -12.80% -7.58% 100.00%
ROE -18.32 % -15.35 % -14.76 % -5.97 % -6.17 % -3.04 % 35.79 % -
  QoQ % -19.35% -4.00% -147.24% 3.24% -102.96% -108.49% -
  Horiz. % -51.19% -42.89% -41.24% -16.68% -17.24% -8.49% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.22 19.94 27.83 58.96 54.23 50.66 33.48 -26.19%
  QoQ % 6.42% -28.35% -52.80% 8.72% 7.05% 51.31% -
  Horiz. % 63.38% 59.56% 83.12% 176.11% 161.98% 151.31% 100.00%
EPS -2.38 -2.15 -2.21 -1.55 -1.60 -0.85 9.31 -
  QoQ % -10.70% 2.71% -42.58% 3.13% -88.24% -109.13% -
  Horiz. % -25.56% -23.09% -23.74% -16.65% -17.19% -9.13% 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 0.1300 0.1400 0.1500 0.2600 0.2600 0.2800 0.2600 -36.98%
  QoQ % -7.14% -6.67% -42.31% 0.00% -7.14% 7.69% -
  Horiz. % 50.00% 53.85% 57.69% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,513
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.46 3.22 3.34 3.51 3.19 2.97 2.75 16.53%
  QoQ % 7.45% -3.59% -4.84% 10.03% 7.41% 8.00% -
  Horiz. % 125.82% 117.09% 121.45% 127.64% 116.00% 108.00% 100.00%
EPS -0.39 -0.35 -0.27 -0.09 -0.09 -0.05 0.76 -
  QoQ % -11.43% -29.63% -200.00% 0.00% -80.00% -106.58% -
  Horiz. % -51.32% -46.05% -35.53% -11.84% -11.84% -6.58% 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 0.0212 0.0226 0.0180 0.0155 0.0153 0.0164 0.0213 -0.31%
  QoQ % -6.19% 25.56% 16.13% 1.31% -6.71% -23.00% -
  Horiz. % 99.53% 106.10% 84.51% 72.77% 71.83% 77.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1200 0.1200 0.1200 0.2300 0.3400 0.4000 0.4400 -
P/RPS 0.57 0.60 0.43 0.39 0.63 0.79 1.31 -42.55%
  QoQ % -5.00% 39.53% 10.26% -38.10% -20.25% -39.69% -
  Horiz. % 43.51% 45.80% 32.82% 29.77% 48.09% 60.31% 100.00%
P/EPS -5.04 -5.58 -5.42 -14.81 -21.20 -46.92 4.73 -
  QoQ % 9.68% -2.95% 63.40% 30.14% 54.82% -1,091.97% -
  Horiz. % -106.55% -117.97% -114.59% -313.11% -448.20% -991.97% 100.00%
EY -19.84 -17.91 -18.45 -6.75 -4.72 -2.13 21.15 -
  QoQ % -10.78% 2.93% -173.33% -43.01% -121.60% -110.07% -
  Horiz. % -93.81% -84.68% -87.23% -31.91% -22.32% -10.07% 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 0.92 0.86 0.80 0.88 1.31 1.43 1.69 -33.30%
  QoQ % 6.98% 7.50% -9.09% -32.82% -8.39% -15.38% -
  Horiz. % 54.44% 50.89% 47.34% 52.07% 77.51% 84.62% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 -
Price 0.1250 0.0750 0.1300 0.1400 0.3400 0.4000 0.4400 -
P/RPS 0.59 0.38 0.47 0.24 0.63 0.79 1.31 -41.22%
  QoQ % 55.26% -19.15% 95.83% -61.90% -20.25% -39.69% -
  Horiz. % 45.04% 29.01% 35.88% 18.32% 48.09% 60.31% 100.00%
P/EPS -5.25 -3.49 -5.87 -9.01 -21.20 -46.92 4.73 -
  QoQ % -50.43% 40.55% 34.85% 57.50% 54.82% -1,091.97% -
  Horiz. % -110.99% -73.78% -124.10% -190.49% -448.20% -991.97% 100.00%
EY -19.05 -28.65 -17.03 -11.09 -4.72 -2.13 21.15 -
  QoQ % 33.51% -68.23% -53.56% -134.96% -121.60% -110.07% -
  Horiz. % -90.07% -135.46% -80.52% -52.43% -22.32% -10.07% 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 0.96 0.54 0.87 0.54 1.31 1.43 1.69 -31.39%
  QoQ % 77.78% -37.93% 61.11% -58.78% -8.39% -15.38% -
  Horiz. % 56.80% 31.95% 51.48% 31.95% 77.51% 84.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS