Highlights

[NICE] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -22.20%    YoY -     -254.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Revenue 15,960 24,340 26,962 42,652 27,999 17,914 17,918 -1.76%
  YoY % -34.43% -9.72% -36.79% 52.33% 56.30% -0.02% -
  Horiz. % 89.07% 135.84% 150.47% 238.04% 156.26% 99.98% 100.00%
PBT 2,348 -1,176 10,434 -3,354 -1,184 5,874 -11,764 -
  YoY % 299.66% -111.27% 411.09% -183.10% -120.17% 149.93% -
  Horiz. % -19.96% 10.00% -88.69% 28.51% 10.07% -49.93% 100.00%
Tax 0 0 0 0 -20 -85 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 75.62% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 24.38% 100.00% -
NP 2,348 -1,176 10,434 -3,354 -1,205 5,789 -11,764 -
  YoY % 299.66% -111.27% 411.09% -178.24% -120.82% 149.21% -
  Horiz. % -19.96% 10.00% -88.69% 28.51% 10.25% -49.21% 100.00%
NP to SH 4,710 478 11,322 -2,620 -738 5,791 -11,764 -
  YoY % 885.36% -95.78% 532.14% -254.75% -112.75% 149.23% -
  Horiz. % -40.04% -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% 0.00% 100.00% -
Total Cost 13,612 25,516 16,528 46,006 29,204 12,125 29,682 -11.29%
  YoY % -46.65% 54.38% -64.07% 57.53% 140.86% -59.15% -
  Horiz. % 45.86% 85.96% 55.68% 155.00% 98.39% 40.85% 100.00%
Net Worth 19,394 5,974 1,179 15,342 11,211 11,194 16,793 2.24%
  YoY % 224.59% 406.62% -92.31% 36.85% 0.15% -33.34% -
  Horiz. % 115.49% 35.58% 7.02% 91.36% 66.76% 66.66% 100.00%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 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
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Net Worth 19,394 5,974 1,179 15,342 11,211 11,194 16,793 2.24%
  YoY % 224.59% 406.62% -92.31% 36.85% 0.15% -33.34% -
  Horiz. % 115.49% 35.58% 7.02% 91.36% 66.76% 66.66% 100.00%
NOSH 277,058 129,380 117,937 118,018 43,120 43,055 43,060 33.12%
  YoY % 114.14% 9.70% -0.07% 173.69% 0.15% -0.01% -
  Horiz. % 643.42% 300.47% 273.89% 274.08% 100.14% 99.99% 100.00%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
NP Margin 14.71 % -4.83 % 38.70 % -7.86 % -4.31 % 32.32 % -65.65 % -
  YoY % 404.55% -112.48% 592.37% -82.37% -113.34% 149.23% -
  Horiz. % -22.41% 7.36% -58.95% 11.97% 6.57% -49.23% 100.00%
ROE 24.29 % 8.00 % 960.00 % -17.08 % -6.59 % 51.73 % -70.05 % -
  YoY % 203.63% -99.17% 5,720.61% -159.18% -112.74% 173.85% -
  Horiz. % -34.68% -11.42% -1,370.45% 24.38% 9.41% -73.85% 100.00%
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
RPS 5.76 20.37 22.86 36.14 64.93 41.61 41.61 -26.21%
  YoY % -71.72% -10.89% -36.75% -44.34% 56.04% 0.00% -
  Horiz. % 13.84% 48.95% 54.94% 86.85% 156.04% 100.00% 100.00%
EPS 1.70 0.40 9.60 -2.22 -1.71 13.45 -27.32 -
  YoY % 325.00% -95.83% 532.43% -29.82% -112.71% 149.23% -
  Horiz. % -6.22% -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 0.0700 0.0500 0.0100 0.1300 0.2600 0.2600 0.3900 -23.20%
  YoY % 40.00% 400.00% -92.31% -50.00% 0.00% -33.33% -
  Horiz. % 17.95% 12.82% 2.56% 33.33% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
RPS 2.27 3.47 3.84 6.07 3.99 2.55 2.55 -1.77%
  YoY % -34.58% -9.64% -36.74% 52.13% 56.47% 0.00% -
  Horiz. % 89.02% 136.08% 150.59% 238.04% 156.47% 100.00% 100.00%
EPS 0.67 0.07 1.61 -0.37 -0.11 0.82 -1.67 -
  YoY % 857.14% -95.65% 535.14% -236.36% -113.41% 149.10% -
  Horiz. % -40.12% -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 0.0276 0.0085 0.0017 0.0218 0.0160 0.0159 0.0239 2.24%
  YoY % 224.71% 400.00% -92.20% 36.25% 0.63% -33.47% -
  Horiz. % 115.48% 35.56% 7.11% 91.21% 66.95% 66.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/12/10 30/06/09 -
Price 0.1800 0.1400 0.1700 0.1050 0.2300 0.1700 0.5500 -
P/RPS 3.12 0.00 0.74 0.29 0.35 0.00 1.32 14.13%
  YoY % 0.00% 0.00% 155.17% -17.14% 0.00% 0.00% -
  Horiz. % 236.36% 0.00% 56.06% 21.97% 26.52% 0.00% 100.00%
P/EPS 10.59 0.00 1.77 -4.73 -13.43 0.00 -2.01 -
  YoY % 0.00% 0.00% 137.42% 64.78% 0.00% 0.00% -
  Horiz. % -526.87% -0.00% -88.06% 235.32% 668.16% -0.00% 100.00%
EY 9.44 0.00 56.47 -21.14 -7.45 0.00 -49.67 -
  YoY % 0.00% 0.00% 367.12% -183.76% 0.00% 0.00% -
  Horiz. % -19.01% -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 2.57 0.00 17.00 0.81 0.88 0.65 1.41 9.66%
  YoY % 0.00% 0.00% 1,998.77% -7.95% 35.38% -53.90% -
  Horiz. % 182.27% 0.00% 1,205.67% 57.45% 62.41% 46.10% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Date 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 23/02/11 19/08/09 -
Price 0.1250 0.1050 0.1050 0.1850 0.1400 0.1700 0.8500 -
P/RPS 2.17 0.00 0.46 0.51 0.22 0.00 2.04 0.95%
  YoY % 0.00% 0.00% -9.80% 131.82% 0.00% 0.00% -
  Horiz. % 106.37% 0.00% 22.55% 25.00% 10.78% 0.00% 100.00%
P/EPS 7.35 0.00 1.09 -8.33 -8.17 0.00 -3.11 -
  YoY % 0.00% 0.00% 113.09% -1.96% 0.00% 0.00% -
  Horiz. % -236.33% -0.00% -35.05% 267.85% 262.70% -0.00% 100.00%
EY 13.60 0.00 91.43 -12.00 -12.23 0.00 -32.14 -
  YoY % 0.00% 0.00% 861.92% 1.88% 0.00% 0.00% -
  Horiz. % -42.31% -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 1.79 0.00 10.50 1.42 0.54 0.65 2.18 -2.98%
  YoY % 0.00% 0.00% 639.44% 162.96% -16.92% -70.18% -
  Horiz. % 82.11% 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.
 


 

353  375  482  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.42+0.10 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers