Highlights

[NICE] YoY Annualized Quarter 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 -     -45.38%    YoY -     -113.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Revenue 24,340 26,962 42,652 27,999 17,914 17,918 0 -
  YoY % -9.72% -36.79% 52.33% 56.30% -0.02% 0.00% -
  Horiz. % 135.84% 150.47% 238.04% 156.26% 99.98% 100.00% -
PBT -1,176 10,434 -3,354 -1,184 5,874 -11,764 0 -
  YoY % -111.27% 411.09% -183.10% -120.17% 149.93% 0.00% -
  Horiz. % 10.00% -88.69% 28.51% 10.07% -49.93% 100.00% -
Tax 0 0 0 -20 -85 0 0 -
  YoY % 0.00% 0.00% 0.00% 75.62% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 24.38% 100.00% - -
NP -1,176 10,434 -3,354 -1,205 5,789 -11,764 0 -
  YoY % -111.27% 411.09% -178.24% -120.82% 149.21% 0.00% -
  Horiz. % 10.00% -88.69% 28.51% 10.25% -49.21% 100.00% -
NP to SH 478 11,322 -2,620 -738 5,791 -11,764 0 -
  YoY % -95.78% 532.14% -254.75% -112.75% 149.23% 0.00% -
  Horiz. % -4.06% -96.24% 22.27% 6.28% -49.23% 100.00% -
Tax Rate - % - % - % - % 1.45 % - % - % -
  YoY % 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 25,516 16,528 46,006 29,204 12,125 29,682 0 -
  YoY % 54.38% -64.07% 57.53% 140.86% -59.15% 0.00% -
  Horiz. % 85.96% 55.68% 155.00% 98.39% 40.85% 100.00% -
Net Worth 5,974 1,179 15,342 11,211 11,194 16,793 - -
  YoY % 406.62% -92.31% 36.85% 0.15% -33.34% 0.00% -
  Horiz. % 35.58% 7.02% 91.36% 66.76% 66.66% 100.00% -
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Net Worth 5,974 1,179 15,342 11,211 11,194 16,793 - -
  YoY % 406.62% -92.31% 36.85% 0.15% -33.34% 0.00% -
  Horiz. % 35.58% 7.02% 91.36% 66.76% 66.66% 100.00% -
NOSH 129,380 117,937 118,018 43,120 43,055 43,060 42,985 18.45%
  YoY % 9.70% -0.07% 173.69% 0.15% -0.01% 0.17% -
  Horiz. % 300.99% 274.37% 274.55% 100.32% 100.16% 100.17% 100.00%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
NP Margin -4.83 % 38.70 % -7.86 % -4.31 % 32.32 % -65.65 % - % -
  YoY % -112.48% 592.37% -82.37% -113.34% 149.23% 0.00% -
  Horiz. % 7.36% -58.95% 11.97% 6.57% -49.23% 100.00% -
ROE 8.00 % 960.00 % -17.08 % -6.59 % 51.73 % -70.05 % - % -
  YoY % -99.17% 5,720.61% -159.18% -112.74% 173.85% 0.00% -
  Horiz. % -11.42% -1,370.45% 24.38% 9.41% -73.85% 100.00% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
RPS 20.37 22.86 36.14 64.93 41.61 41.61 - -
  YoY % -10.89% -36.75% -44.34% 56.04% 0.00% 0.00% -
  Horiz. % 48.95% 54.94% 86.85% 156.04% 100.00% 100.00% -
EPS 0.40 9.60 -2.22 -1.71 13.45 -27.32 0.00 -
  YoY % -95.83% 532.43% -29.82% -112.71% 149.23% 0.00% -
  Horiz. % -1.46% -35.14% 8.13% 6.26% -49.23% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0500 0.0100 0.1300 0.2600 0.2600 0.3900 - -
  YoY % 400.00% -92.31% -50.00% 0.00% -33.33% 0.00% -
  Horiz. % 12.82% 2.56% 33.33% 66.67% 66.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
RPS 3.47 3.84 6.07 3.99 2.55 2.55 - -
  YoY % -9.64% -36.74% 52.13% 56.47% 0.00% 0.00% -
  Horiz. % 136.08% 150.59% 238.04% 156.47% 100.00% 100.00% -
EPS 0.07 1.61 -0.37 -0.11 0.82 -1.67 0.00 -
  YoY % -95.65% 535.14% -236.36% -113.41% 149.10% 0.00% -
  Horiz. % -4.19% -96.41% 22.16% 6.59% -49.10% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0085 0.0017 0.0218 0.0160 0.0159 0.0239 - -
  YoY % 400.00% -92.20% 36.25% 0.63% -33.47% 0.00% -
  Horiz. % 35.56% 7.11% 91.21% 66.95% 66.53% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/12/10 30/06/09 30/06/08 -
Price 0.1400 0.1700 0.1050 0.2300 0.1700 0.5500 1.1600 -
P/RPS 0.00 0.74 0.29 0.35 0.00 1.32 0.00 -
  YoY % 0.00% 155.17% -17.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.06% 21.97% 26.52% 0.00% 100.00% -
P/EPS 0.00 1.77 -4.73 -13.43 0.00 -2.01 0.00 -
  YoY % 0.00% 137.42% 64.78% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -88.06% 235.32% 668.16% -0.00% 100.00% -
EY 0.00 56.47 -21.14 -7.45 0.00 -49.67 0.00 -
  YoY % 0.00% 367.12% -183.76% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -113.69% 42.56% 15.00% -0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 17.00 0.81 0.88 0.65 1.41 0.00 -
  YoY % 0.00% 1,998.77% -7.95% 35.38% -53.90% 0.00% -
  Horiz. % 0.00% 1,205.67% 57.45% 62.41% 46.10% 100.00% -
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Date 30/10/15 30/10/15 29/08/13 16/08/12 23/02/11 19/08/09 - -
Price 0.1050 0.1050 0.1850 0.1400 0.1700 0.8500 0.0000 -
P/RPS 0.00 0.46 0.51 0.22 0.00 2.04 0.00 -
  YoY % 0.00% -9.80% 131.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 22.55% 25.00% 10.78% 0.00% 100.00% -
P/EPS 0.00 1.09 -8.33 -8.17 0.00 -3.11 0.00 -
  YoY % 0.00% 113.09% -1.96% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -35.05% 267.85% 262.70% -0.00% 100.00% -
EY 0.00 91.43 -12.00 -12.23 0.00 -32.14 0.00 -
  YoY % 0.00% 861.92% 1.88% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -284.47% 37.34% 38.05% -0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 10.50 1.42 0.54 0.65 2.18 0.00 -
  YoY % 0.00% 639.44% 162.96% -16.92% -70.18% 0.00% -
  Horiz. % 0.00% 481.65% 65.14% 24.77% 29.82% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. JAKS - 一个大起大落的公司! Stockpick2u
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers