Highlights

[NICE] QoQ TTM Result on 2017-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -1.10%    YoY -     -6.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 12,628 10,818 14,790 15,476 15,244 15,612 13,836 -5.89%
  QoQ % 16.73% -26.86% -4.43% 1.52% -2.36% 12.84% -
  Horiz. % 91.27% 78.19% 106.90% 111.85% 110.18% 112.84% 100.00%
PBT -7,816 -6,762 -3,379 -70 276 -936 -449 568.19%
  QoQ % -15.59% -100.12% -4,727.14% -125.36% 129.49% -108.46% -
  Horiz. % 1,740.76% 1,506.01% 752.56% 15.59% -61.47% 208.46% 100.00%
Tax -388 -388 -388 0 -4 -4 -4 1,993.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,700.00% 9,700.00% 9,700.00% -0.00% 100.00% 100.00% 100.00%
NP -8,204 -7,150 -3,767 -70 272 -940 -453 586.00%
  QoQ % -14.74% -89.81% -5,281.43% -125.74% 128.94% -107.51% -
  Horiz. % 1,811.04% 1,578.37% 831.57% 15.45% -60.04% 207.51% 100.00%
NP to SH -7,713 -6,296 -2,638 1,080 1,092 108 910 -
  QoQ % -22.51% -138.67% -344.26% -1.10% 911.11% -88.13% -
  Horiz. % -847.58% -691.87% -289.89% 118.68% 120.00% 11.87% 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% 0.00% 100.00% - -
Total Cost 20,832 17,968 18,557 15,546 14,972 16,552 14,289 28.49%
  QoQ % 15.94% -3.17% 19.37% 3.83% -9.55% 15.84% -
  Horiz. % 145.79% 125.75% 129.87% 108.80% 104.78% 115.84% 100.00%
Net Worth 16,651 19,982 19,982 24,732 24,220 24,292 20,932 -14.11%
  QoQ % -16.67% 0.00% -19.21% 2.11% -0.29% 16.05% -
  Horiz. % 79.55% 95.46% 95.46% 118.15% 115.71% 116.05% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 16,651 19,982 19,982 24,732 24,220 24,292 20,932 -14.11%
  QoQ % -16.67% 0.00% -19.21% 2.11% -0.29% 16.05% -
  Horiz. % 79.55% 95.46% 95.46% 118.15% 115.71% 116.05% 100.00%
NOSH 333,037 333,037 333,037 309,153 302,762 303,653 299,032 7.42%
  QoQ % 0.00% 0.00% 7.73% 2.11% -0.29% 1.55% -
  Horiz. % 111.37% 111.37% 111.37% 103.38% 101.25% 101.55% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -64.97 % -66.09 % -25.47 % -0.45 % 1.78 % -6.02 % -3.27 % 629.59%
  QoQ % 1.69% -159.48% -5,560.00% -125.28% 129.57% -84.10% -
  Horiz. % 1,986.85% 2,021.10% 778.90% 13.76% -54.43% 184.10% 100.00%
ROE -46.32 % -31.51 % -13.20 % 4.37 % 4.51 % 0.44 % 4.35 % -
  QoQ % -47.00% -138.71% -402.06% -3.10% 925.00% -89.89% -
  Horiz. % -1,064.83% -724.37% -303.45% 100.46% 103.68% 10.11% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.79 3.25 4.44 5.01 5.03 5.14 4.63 -12.46%
  QoQ % 16.62% -26.80% -11.38% -0.40% -2.14% 11.02% -
  Horiz. % 81.86% 70.19% 95.90% 108.21% 108.64% 111.02% 100.00%
EPS -2.32 -1.89 -0.79 0.35 0.36 0.04 0.30 -
  QoQ % -22.75% -139.24% -325.71% -2.78% 800.00% -86.67% -
  Horiz. % -773.33% -630.00% -263.33% 116.67% 120.00% 13.33% 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 0.0500 0.0600 0.0600 0.0800 0.0800 0.0800 0.0700 -20.04%
  QoQ % -16.67% 0.00% -25.00% 0.00% 0.00% 14.29% -
  Horiz. % 71.43% 85.71% 85.71% 114.29% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.80 1.54 2.11 2.20 2.17 2.22 1.97 -5.82%
  QoQ % 16.88% -27.01% -4.09% 1.38% -2.25% 12.69% -
  Horiz. % 91.37% 78.17% 107.11% 111.68% 110.15% 112.69% 100.00%
EPS -1.10 -0.90 -0.38 0.15 0.16 0.02 0.13 -
  QoQ % -22.22% -136.84% -353.33% -6.25% 700.00% -84.62% -
  Horiz. % -846.15% -692.31% -292.31% 115.38% 123.08% 15.38% 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 0.0237 0.0284 0.0284 0.0352 0.0345 0.0346 0.0298 -14.12%
  QoQ % -16.55% 0.00% -19.32% 2.03% -0.29% 16.11% -
  Horiz. % 79.53% 95.30% 95.30% 118.12% 115.77% 116.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.0550 0.0600 0.1000 0.0950 0.0750 0.0900 0.0950 -
P/RPS 1.45 1.85 2.25 1.90 1.49 1.75 2.05 -20.56%
  QoQ % -21.62% -17.78% 18.42% 27.52% -14.86% -14.63% -
  Horiz. % 70.73% 90.24% 109.76% 92.68% 72.68% 85.37% 100.00%
P/EPS -2.37 -3.17 -12.62 27.19 20.79 253.04 31.22 -
  QoQ % 25.24% 74.88% -146.41% 30.78% -91.78% 710.51% -
  Horiz. % -7.59% -10.15% -40.42% 87.09% 66.59% 810.51% 100.00%
EY -42.11 -31.51 -7.92 3.68 4.81 0.40 3.20 -
  QoQ % -33.64% -297.85% -315.22% -23.49% 1,102.50% -87.50% -
  Horiz. % -1,315.94% -984.69% -247.50% 115.00% 150.31% 12.50% 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 1.10 1.00 1.67 1.19 0.94 1.13 1.36 -13.16%
  QoQ % 10.00% -40.12% 40.34% 26.60% -16.81% -16.91% -
  Horiz. % 80.88% 73.53% 122.79% 87.50% 69.12% 83.09% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.0550 0.0650 0.0600 0.0900 0.0900 0.0800 0.0950 -
P/RPS 1.45 2.00 1.35 1.80 1.79 1.56 2.05 -20.56%
  QoQ % -27.50% 48.15% -25.00% 0.56% 14.74% -23.90% -
  Horiz. % 70.73% 97.56% 65.85% 87.80% 87.32% 76.10% 100.00%
P/EPS -2.37 -3.44 -7.57 25.76 24.95 224.93 31.22 -
  QoQ % 31.10% 54.56% -129.39% 3.25% -88.91% 620.47% -
  Horiz. % -7.59% -11.02% -24.25% 82.51% 79.92% 720.47% 100.00%
EY -42.11 -29.08 -13.20 3.88 4.01 0.44 3.20 -
  QoQ % -44.81% -120.30% -440.21% -3.24% 811.36% -86.25% -
  Horiz. % -1,315.94% -908.75% -412.50% 121.25% 125.31% 13.75% 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 1.10 1.08 1.00 1.13 1.13 1.00 1.36 -13.16%
  QoQ % 1.85% 8.00% -11.50% 0.00% 13.00% -26.47% -
  Horiz. % 80.88% 79.41% 73.53% 83.09% 83.09% 73.53% 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.
 


 

234  304  539  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.085 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.91-0.035 
 WCT-WE 0.165-0.015 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
 HIBISCS 1.18-0.01 
 HSI-C5D 0.35-0.015 
 SAPNRG 0.3250.00 
Partners & Brokers