Highlights

[NICE] YoY Annualized Quarter Result on 2011-09-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
30-Sep-2011
Profit Trend QoQ -     -100.43%    YoY -     10.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Revenue 20,732 28,084 22,020 18,454 277,488 191,588 191,588 -43.31%
  YoY % -26.18% 27.54% 19.32% -93.35% 44.84% 0.00% -
  Horiz. % 10.82% 14.66% 11.49% 9.63% 144.84% 100.00% 100.00%
PBT -188 5,713 -5,536 -1,262 -76,452 -19,053 -19,053 -69.24%
  YoY % -103.29% 203.20% -338.67% 98.35% -301.26% 0.00% -
  Horiz. % 0.99% -29.98% 29.06% 6.62% 401.26% 100.00% 100.00%
Tax 0 -145 0 -82 -522 1,119 1,119 -
  YoY % 0.00% 0.00% 0.00% 84.29% -146.65% 0.00% -
  Horiz. % 0.00% -12.96% 0.00% -7.33% -46.65% 100.00% 100.00%
NP -188 5,568 -5,536 -1,344 -76,974 -17,934 -17,934 -68.76%
  YoY % -103.38% 200.58% -311.90% 98.25% -329.21% 0.00% -
  Horiz. % 1.05% -31.05% 30.87% 7.49% 429.21% 100.00% 100.00%
NP to SH -24 5,570 -5,536 -1,344 -76,974 -17,934 -17,934 -81.53%
  YoY % -100.43% 200.61% -311.90% 98.25% -329.21% 0.00% -
  Horiz. % 0.13% -31.06% 30.87% 7.49% 429.21% 100.00% 100.00%
Tax Rate - % 2.54 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 20,920 22,516 27,556 19,798 354,462 209,522 209,522 -44.46%
  YoY % -7.09% -18.29% 39.19% -94.41% 69.18% 0.00% -
  Horiz. % 9.98% 10.75% 13.15% 9.45% 169.18% 100.00% 100.00%
Net Worth 15,599 11,200 11,641 11,199 23,661 33,290 33,290 -17.59%
  YoY % 39.28% -3.79% 3.94% -52.67% -28.92% 0.00% -
  Horiz. % 46.86% 33.64% 34.97% 33.64% 71.08% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 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
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Net Worth 15,599 11,200 11,641 11,199 23,661 33,290 33,290 -17.59%
  YoY % 39.28% -3.79% 3.94% -52.67% -28.92% 0.00% -
  Horiz. % 46.86% 33.64% 34.97% 33.64% 71.08% 100.00% 100.00%
NOSH 60,000 43,078 43,115 43,076 43,021 42,679 42,679 9.08%
  YoY % 39.28% -0.09% 0.09% 0.13% 0.80% 0.00% -
  Horiz. % 140.58% 100.93% 101.02% 100.93% 100.80% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
NP Margin -0.91 % 19.83 % -25.14 % -7.28 % -27.74 % -9.36 % -9.36 % -44.84%
  YoY % -104.59% 178.88% -245.33% 73.76% -196.37% 0.00% -
  Horiz. % 9.72% -211.86% 268.59% 77.78% 296.37% 100.00% 100.00%
ROE -0.15 % 49.73 % -47.56 % -12.00 % -325.31 % -53.87 % -53.87 % -77.73%
  YoY % -100.30% 204.56% -296.33% 96.31% -503.88% 0.00% -
  Horiz. % 0.28% -92.31% 88.29% 22.28% 603.88% 100.00% 100.00%
Per Share
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 34.55 65.19 51.07 42.84 645.00 448.90 448.90 -48.03%
  YoY % -47.00% 27.65% 19.21% -93.36% 43.68% 0.00% -
  Horiz. % 7.70% 14.52% 11.38% 9.54% 143.68% 100.00% 100.00%
EPS -0.04 12.93 -12.84 -3.12 -178.92 -42.02 -42.02 -83.06%
  YoY % -100.31% 200.70% -311.54% 98.26% -325.80% 0.00% -
  Horiz. % 0.10% -30.77% 30.56% 7.43% 425.80% 100.00% 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 0.2600 0.2600 0.2700 0.2600 0.5500 0.7800 0.7800 -24.45%
  YoY % 0.00% -3.70% 3.85% -52.73% -29.49% 0.00% -
  Horiz. % 33.33% 33.33% 34.62% 33.33% 70.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 2.95 4.00 3.13 2.63 39.50 27.27 27.27 -43.31%
  YoY % -26.25% 27.80% 19.01% -93.34% 44.85% 0.00% -
  Horiz. % 10.82% 14.67% 11.48% 9.64% 144.85% 100.00% 100.00%
EPS 0.00 0.79 -0.79 -0.19 -10.96 -2.55 -2.55 -
  YoY % 0.00% 200.00% -315.79% 98.27% -329.80% 0.00% -
  Horiz. % -0.00% -30.98% 30.98% 7.45% 429.80% 100.00% 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 0.0222 0.0159 0.0166 0.0159 0.0337 0.0474 0.0474 -17.60%
  YoY % 39.62% -4.22% 4.40% -52.82% -28.90% 0.00% -
  Horiz. % 46.84% 33.54% 35.02% 33.54% 71.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 -
Price 0.4400 0.2300 0.4500 0.2700 0.7000 1.8400 1.6500 -
P/RPS 1.27 0.35 1.22 0.73 0.11 0.41 0.37 37.00%
  YoY % 262.86% -71.31% 67.12% 563.64% -73.17% 10.81% -
  Horiz. % 343.24% 94.59% 329.73% 197.30% 29.73% 110.81% 100.00%
P/EPS -1,100.00 1.78 -2.46 -1.48 -0.39 -4.38 -3.93 321.29%
  YoY % -61,897.75% 172.36% -66.22% -279.49% 91.10% -11.45% -
  Horiz. % 27,989.82% -45.29% 62.60% 37.66% 9.92% 111.45% 100.00%
EY -0.09 56.22 -40.64 -67.80 -255.60 -22.84 -25.47 -76.33%
  YoY % -100.16% 238.34% 40.06% 73.47% -1,019.09% 10.33% -
  Horiz. % 0.35% -220.73% 159.56% 266.20% 1,003.53% 89.67% 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 1.69 0.88 0.00 0.00 1.27 2.36 2.12 -5.62%
  YoY % 92.05% 0.00% 0.00% 0.00% -46.19% 11.32% -
  Horiz. % 79.72% 41.51% 0.00% 0.00% 59.91% 111.32% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 22/11/11 24/08/11 26/05/10 23/08/10 22/12/08 - 28/12/07 -
Price 0.4400 0.3200 0.2900 0.2000 0.7000 0.0000 1.8300 -
P/RPS 1.27 0.49 0.79 0.54 0.11 0.00 0.41 33.45%
  YoY % 159.18% -37.97% 46.30% 390.91% 0.00% 0.00% -
  Horiz. % 309.76% 119.51% 192.68% 131.71% 26.83% 0.00% 100.00%
P/EPS -1,100.00 2.47 -1.59 -1.09 -0.39 0.00 -4.36 310.27%
  YoY % -44,634.41% 255.35% -45.87% -179.49% 0.00% 0.00% -
  Horiz. % 25,229.36% -56.65% 36.47% 25.00% 8.94% -0.00% 100.00%
EY -0.09 40.41 -63.06 -91.52 -255.60 0.00 -22.96 -75.70%
  YoY % -100.22% 164.08% 31.10% 64.19% 0.00% 0.00% -
  Horiz. % 0.39% -176.00% 274.65% 398.61% 1,113.24% -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 1.69 1.23 0.00 0.00 1.27 0.00 2.35 -8.07%
  YoY % 37.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.91% 52.34% 0.00% 0.00% 54.04% 0.00% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers