Highlights

[NICE] QoQ TTM Result on 2015-09-30 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     73.38%    YoY -     -10.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 13,836 17,806 21,855 25,688 24,734 22,487 24,340 -31.40%
  QoQ % -22.30% -18.53% -14.92% 3.86% 9.99% -7.61% -
  Horiz. % 56.84% 73.16% 89.79% 105.54% 101.62% 92.39% 100.00%
PBT -449 -876 -1,939 -4,480 -9,506 -1,982 -1,176 -47.40%
  QoQ % 48.74% 54.82% 56.72% 52.87% -379.62% -68.54% -
  Horiz. % 38.18% 74.49% 164.88% 380.95% 808.33% 168.54% 100.00%
Tax -4 -4 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NP -453 -880 -1,939 -4,480 -9,506 -1,982 -1,176 -47.09%
  QoQ % 48.52% 54.62% 56.72% 52.87% -379.62% -68.54% -
  Horiz. % 38.52% 74.83% 164.88% 380.95% 808.33% 168.54% 100.00%
NP to SH 910 1,156 773 -1,801 -6,765 45 478 53.67%
  QoQ % -21.28% 49.55% 142.92% 73.38% -15,133.33% -90.59% -
  Horiz. % 190.38% 241.84% 161.72% -376.78% -1,415.27% 9.41% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,289 18,686 23,794 30,168 34,240 24,469 25,516 -32.08%
  QoQ % -23.53% -21.47% -21.13% -11.89% 39.93% -4.10% -
  Horiz. % 56.00% 73.23% 93.25% 118.23% 134.19% 95.90% 100.00%
Net Worth 20,932 21,329 19,710 19,117 13,096 9,241 6,469 118.92%
  QoQ % -1.86% 8.21% 3.10% 45.98% 41.72% 42.85% -
  Horiz. % 323.58% 329.72% 304.69% 295.52% 202.44% 142.85% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 20,932 21,329 19,710 19,117 13,096 9,241 6,469 118.92%
  QoQ % -1.86% 8.21% 3.10% 45.98% 41.72% 42.85% -
  Horiz. % 323.58% 329.72% 304.69% 295.52% 202.44% 142.85% 100.00%
NOSH 299,032 304,705 281,578 273,103 261,923 231,025 129,380 74.90%
  QoQ % -1.86% 8.21% 3.10% 4.27% 13.37% 78.56% -
  Horiz. % 231.13% 235.51% 217.64% 211.08% 202.44% 178.56% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.27 % -4.94 % -8.87 % -17.44 % -38.43 % -8.81 % -4.83 % -22.92%
  QoQ % 33.81% 44.31% 49.14% 54.62% -336.21% -82.40% -
  Horiz. % 67.70% 102.28% 183.64% 361.08% 795.65% 182.40% 100.00%
ROE 4.35 % 5.42 % 3.92 % -9.42 % -51.66 % 0.49 % 7.39 % -29.79%
  QoQ % -19.74% 38.27% 141.61% 81.77% -10,642.86% -93.37% -
  Horiz. % 58.86% 73.34% 53.04% -127.47% -699.05% 6.63% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.63 5.84 7.76 9.41 9.44 9.73 18.81 -60.76%
  QoQ % -20.72% -24.74% -17.53% -0.32% -2.98% -48.27% -
  Horiz. % 24.61% 31.05% 41.25% 50.03% 50.19% 51.73% 100.00%
EPS 0.30 0.38 0.27 -0.66 -2.58 0.02 0.37 -13.06%
  QoQ % -21.05% 40.74% 140.91% 74.42% -13,000.00% -94.59% -
  Horiz. % 81.08% 102.70% 72.97% -178.38% -697.30% 5.41% 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 0.0700 0.0700 0.0700 0.0700 0.0500 0.0400 0.0500 25.17%
  QoQ % 0.00% 0.00% 0.00% 40.00% 25.00% -20.00% -
  Horiz. % 140.00% 140.00% 140.00% 140.00% 100.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.97 2.53 3.11 3.66 3.52 3.20 3.47 -31.46%
  QoQ % -22.13% -18.65% -15.03% 3.98% 10.00% -7.78% -
  Horiz. % 56.77% 72.91% 89.63% 105.48% 101.44% 92.22% 100.00%
EPS 0.13 0.16 0.11 -0.26 -0.96 0.01 0.07 51.15%
  QoQ % -18.75% 45.45% 142.31% 72.92% -9,700.00% -85.71% -
  Horiz. % 185.71% 228.57% 157.14% -371.43% -1,371.43% 14.29% 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 0.0298 0.0304 0.0281 0.0272 0.0186 0.0132 0.0092 119.08%
  QoQ % -1.97% 8.19% 3.31% 46.24% 40.91% 43.48% -
  Horiz. % 323.91% 330.43% 305.43% 295.65% 202.17% 143.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0950 0.1050 0.1800 0.0900 0.1250 0.1950 0.1400 -
P/RPS 2.05 1.80 2.32 0.96 1.32 2.00 0.74 97.37%
  QoQ % 13.89% -22.41% 141.67% -27.27% -34.00% 170.27% -
  Horiz. % 277.03% 243.24% 313.51% 129.73% 178.38% 270.27% 100.00%
P/EPS 31.22 27.68 65.57 -13.65 -4.84 1,001.11 37.89 -12.12%
  QoQ % 12.79% -57.79% 580.37% -182.02% -100.48% 2,542.15% -
  Horiz. % 82.40% 73.05% 173.05% -36.03% -12.77% 2,642.15% 100.00%
EY 3.20 3.61 1.53 -7.33 -20.66 0.10 2.64 13.70%
  QoQ % -11.36% 135.95% 120.87% 64.52% -20,760.00% -96.21% -
  Horiz. % 121.21% 136.74% 57.95% -277.65% -782.58% 3.79% 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 1.36 1.50 2.57 1.29 2.50 4.88 2.80 -38.24%
  QoQ % -9.33% -41.63% 99.22% -48.40% -48.77% 74.29% -
  Horiz. % 48.57% 53.57% 91.79% 46.07% 89.29% 174.29% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 30/11/15 30/10/15 30/10/15 30/10/15 -
Price 0.0950 0.1050 0.1250 0.1000 0.1050 0.1050 0.1050 -
P/RPS 2.05 1.80 1.61 1.06 1.11 1.08 0.56 137.71%
  QoQ % 13.89% 11.80% 51.89% -4.50% 2.78% 92.86% -
  Horiz. % 366.07% 321.43% 287.50% 189.29% 198.21% 192.86% 100.00%
P/EPS 31.22 27.68 45.53 -15.16 -4.07 539.06 28.42 6.47%
  QoQ % 12.79% -39.20% 400.33% -272.48% -100.76% 1,796.76% -
  Horiz. % 109.85% 97.40% 160.20% -53.34% -14.32% 1,896.76% 100.00%
EY 3.20 3.61 2.20 -6.59 -24.60 0.19 3.52 -6.16%
  QoQ % -11.36% 64.09% 133.38% 73.21% -13,047.37% -94.60% -
  Horiz. % 90.91% 102.56% 62.50% -187.22% -698.86% 5.40% 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 1.36 1.50 1.79 1.43 2.10 2.63 2.10 -25.17%
  QoQ % -9.33% -16.20% 25.17% -31.90% -20.15% 25.24% -
  Horiz. % 64.76% 71.43% 85.24% 68.10% 100.00% 125.24% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers