Highlights

[NICE] QoQ TTM Result on 2016-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     911.11%    YoY -     41.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 10,818 14,790 15,476 15,244 15,612 13,836 17,806 -28.25%
  QoQ % -26.86% -4.43% 1.52% -2.36% 12.84% -22.30% -
  Horiz. % 60.75% 83.06% 86.91% 85.61% 87.68% 77.70% 100.00%
PBT -6,762 -3,379 -70 276 -936 -449 -876 290.10%
  QoQ % -100.12% -4,727.14% -125.36% 129.49% -108.46% 48.74% -
  Horiz. % 771.92% 385.73% 7.99% -31.51% 106.85% 51.26% 100.00%
Tax -388 -388 0 -4 -4 -4 -4 2,005.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,700.00% 9,700.00% -0.00% 100.00% 100.00% 100.00% 100.00%
NP -7,150 -3,767 -70 272 -940 -453 -880 303.64%
  QoQ % -89.81% -5,281.43% -125.74% 128.94% -107.51% 48.52% -
  Horiz. % 812.50% 428.07% 7.95% -30.91% 106.82% 51.48% 100.00%
NP to SH -6,296 -2,638 1,080 1,092 108 910 1,156 -
  QoQ % -138.67% -344.26% -1.10% 911.11% -88.13% -21.28% -
  Horiz. % -544.64% -228.20% 93.43% 94.46% 9.34% 78.72% 100.00%
Tax Rate - % - % - % 1.45 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 17,968 18,557 15,546 14,972 16,552 14,289 18,686 -2.58%
  QoQ % -3.17% 19.37% 3.83% -9.55% 15.84% -23.53% -
  Horiz. % 96.16% 99.31% 83.20% 80.12% 88.58% 76.47% 100.00%
Net Worth 19,982 19,982 24,732 24,220 24,292 20,932 21,329 -4.25%
  QoQ % 0.00% -19.21% 2.11% -0.29% 16.05% -1.86% -
  Horiz. % 93.68% 93.68% 115.95% 113.56% 113.89% 98.14% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 19,982 19,982 24,732 24,220 24,292 20,932 21,329 -4.25%
  QoQ % 0.00% -19.21% 2.11% -0.29% 16.05% -1.86% -
  Horiz. % 93.68% 93.68% 115.95% 113.56% 113.89% 98.14% 100.00%
NOSH 333,037 333,037 309,153 302,762 303,653 299,032 304,705 6.10%
  QoQ % 0.00% 7.73% 2.11% -0.29% 1.55% -1.86% -
  Horiz. % 109.30% 109.30% 101.46% 99.36% 99.65% 98.14% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -66.09 % -25.47 % -0.45 % 1.78 % -6.02 % -3.27 % -4.94 % 462.67%
  QoQ % -159.48% -5,560.00% -125.28% 129.57% -84.10% 33.81% -
  Horiz. % 1,337.85% 515.59% 9.11% -36.03% 121.86% 66.19% 100.00%
ROE -31.51 % -13.20 % 4.37 % 4.51 % 0.44 % 4.35 % 5.42 % -
  QoQ % -138.71% -402.06% -3.10% 925.00% -89.89% -19.74% -
  Horiz. % -581.37% -243.54% 80.63% 83.21% 8.12% 80.26% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.25 4.44 5.01 5.03 5.14 4.63 5.84 -32.32%
  QoQ % -26.80% -11.38% -0.40% -2.14% 11.02% -20.72% -
  Horiz. % 55.65% 76.03% 85.79% 86.13% 88.01% 79.28% 100.00%
EPS -1.89 -0.79 0.35 0.36 0.04 0.30 0.38 -
  QoQ % -139.24% -325.71% -2.78% 800.00% -86.67% -21.05% -
  Horiz. % -497.37% -207.89% 92.11% 94.74% 10.53% 78.95% 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 0.0600 0.0600 0.0800 0.0800 0.0800 0.0700 0.0700 -9.76%
  QoQ % 0.00% -25.00% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 85.71% 85.71% 114.29% 114.29% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,513
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.48 2.02 2.12 2.08 2.13 1.89 2.43 -28.13%
  QoQ % -26.73% -4.72% 1.92% -2.35% 12.70% -22.22% -
  Horiz. % 60.91% 83.13% 87.24% 85.60% 87.65% 77.78% 100.00%
EPS -0.86 -0.36 0.15 0.15 0.01 0.12 0.16 -
  QoQ % -138.89% -340.00% 0.00% 1,400.00% -91.67% -25.00% -
  Horiz. % -537.50% -225.00% 93.75% 93.75% 6.25% 75.00% 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 0.0273 0.0273 0.0338 0.0331 0.0332 0.0286 0.0292 -4.38%
  QoQ % 0.00% -19.23% 2.11% -0.30% 16.08% -2.05% -
  Horiz. % 93.49% 93.49% 115.75% 113.36% 113.70% 97.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0600 0.1000 0.0950 0.0750 0.0900 0.0950 0.1050 -
P/RPS 1.85 2.25 1.90 1.49 1.75 2.05 1.80 1.84%
  QoQ % -17.78% 18.42% 27.52% -14.86% -14.63% 13.89% -
  Horiz. % 102.78% 125.00% 105.56% 82.78% 97.22% 113.89% 100.00%
P/EPS -3.17 -12.62 27.19 20.79 253.04 31.22 27.68 -
  QoQ % 74.88% -146.41% 30.78% -91.78% 710.51% 12.79% -
  Horiz. % -11.45% -45.59% 98.23% 75.11% 914.16% 112.79% 100.00%
EY -31.51 -7.92 3.68 4.81 0.40 3.20 3.61 -
  QoQ % -297.85% -315.22% -23.49% 1,102.50% -87.50% -11.36% -
  Horiz. % -872.85% -219.39% 101.94% 133.24% 11.08% 88.64% 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 1.00 1.67 1.19 0.94 1.13 1.36 1.50 -23.67%
  QoQ % -40.12% 40.34% 26.60% -16.81% -16.91% -9.33% -
  Horiz. % 66.67% 111.33% 79.33% 62.67% 75.33% 90.67% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.0650 0.0600 0.0900 0.0900 0.0800 0.0950 0.1050 -
P/RPS 2.00 1.35 1.80 1.79 1.56 2.05 1.80 7.27%
  QoQ % 48.15% -25.00% 0.56% 14.74% -23.90% 13.89% -
  Horiz. % 111.11% 75.00% 100.00% 99.44% 86.67% 113.89% 100.00%
P/EPS -3.44 -7.57 25.76 24.95 224.93 31.22 27.68 -
  QoQ % 54.56% -129.39% 3.25% -88.91% 620.47% 12.79% -
  Horiz. % -12.43% -27.35% 93.06% 90.14% 812.61% 112.79% 100.00%
EY -29.08 -13.20 3.88 4.01 0.44 3.20 3.61 -
  QoQ % -120.30% -440.21% -3.24% 811.36% -86.25% -11.36% -
  Horiz. % -805.54% -365.65% 107.48% 111.08% 12.19% 88.64% 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 1.08 1.00 1.13 1.13 1.00 1.36 1.50 -19.65%
  QoQ % 8.00% -11.50% 0.00% 13.00% -26.47% -9.33% -
  Horiz. % 72.00% 66.67% 75.33% 75.33% 66.67% 90.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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