Highlights

[NICE] YoY Annualized Quarter Result on 2015-09-30 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     1,533.48%    YoY -     155.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Revenue 8,804 8,900 24,788 17,684 36,216 22,597 35,928 -22.55%
  YoY % -1.08% -64.10% 40.17% -51.17% 60.27% -37.10% -
  Horiz. % 24.50% 24.77% 68.99% 49.22% 100.80% 62.90% 100.00%
PBT 672 -2,000 11,532 13,480 -2,696 4,748 -2,444 -
  YoY % 133.60% -117.34% -14.45% 600.00% -156.78% 294.27% -
  Horiz. % -27.50% 81.83% -471.85% -551.55% 110.31% -194.27% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 672 -2,000 11,532 13,480 -2,696 4,748 -2,444 -
  YoY % 133.60% -117.34% -14.45% 600.00% -156.78% 294.27% -
  Horiz. % -27.50% 81.83% -471.85% -551.55% 110.31% -194.27% 100.00%
NP to SH 672 -2,000 12,632 15,840 -1,872 6,209 -2,144 -
  YoY % 133.60% -115.83% -20.25% 946.15% -130.15% 389.61% -
  Horiz. % -31.34% 93.28% -589.18% -738.81% 87.31% -289.61% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,132 10,900 13,256 4,204 38,912 17,849 38,372 -24.56%
  YoY % -25.39% -17.77% 215.32% -89.20% 118.00% -53.48% -
  Horiz. % 21.19% 28.41% 34.55% 10.96% 101.41% 46.52% 100.00%
Net Worth 19,982 19,982 24,292 19,117 -4,679 0 15,484 4.74%
  YoY % 0.00% -17.74% 27.07% 508.49% 0.00% 0.00% -
  Horiz. % 129.05% 129.05% 156.88% 123.46% -30.22% 0.00% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 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
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Net Worth 19,982 19,982 24,292 19,117 -4,679 0 15,484 4.74%
  YoY % 0.00% -17.74% 27.07% 508.49% 0.00% 0.00% -
  Horiz. % 129.05% 129.05% 156.88% 123.46% -30.22% 0.00% 100.00%
NOSH 333,037 333,037 303,653 273,103 116,999 117,898 119,111 20.54%
  YoY % 0.00% 9.68% 11.19% 133.42% -0.76% -1.02% -
  Horiz. % 279.60% 279.60% 254.93% 229.28% 98.23% 98.98% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
NP Margin 7.63 % -22.47 % 46.52 % 76.23 % -7.44 % 21.01 % -6.80 % -
  YoY % 133.96% -148.30% -38.97% 1,124.60% -135.41% 408.97% -
  Horiz. % -112.21% 330.44% -684.12% -1,121.03% 109.41% -308.97% 100.00%
ROE 3.36 % -10.01 % 52.00 % 82.86 % 0.00 % - % -13.85 % -
  YoY % 133.57% -119.25% -37.24% 0.00% 0.00% 0.00% -
  Horiz. % -24.26% 72.27% -375.45% -598.27% -0.00% 0.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 2.64 2.67 8.16 6.48 30.95 19.17 30.16 -35.76%
  YoY % -1.12% -67.28% 25.93% -79.06% 61.45% -36.44% -
  Horiz. % 8.75% 8.85% 27.06% 21.49% 102.62% 63.56% 100.00%
EPS 0.20 -0.60 4.16 5.80 -1.60 5.27 -1.80 -
  YoY % 133.33% -114.42% -28.28% 462.50% -130.36% 392.78% -
  Horiz. % -11.11% 33.33% -231.11% -322.22% 88.89% -292.78% 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 0.0600 0.0600 0.0800 0.0700 -0.0400 0.0000 0.1300 -13.11%
  YoY % 0.00% -25.00% 14.29% 275.00% 0.00% 0.00% -
  Horiz. % 46.15% 46.15% 61.54% 53.85% -30.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 1.25 1.27 3.53 2.52 5.16 3.22 5.11 -22.57%
  YoY % -1.57% -64.02% 40.08% -51.16% 60.25% -36.99% -
  Horiz. % 24.46% 24.85% 69.08% 49.32% 100.98% 63.01% 100.00%
EPS 0.10 -0.28 1.80 2.26 -0.27 0.88 -0.31 -
  YoY % 135.71% -115.56% -20.35% 937.04% -130.68% 383.87% -
  Horiz. % -32.26% 90.32% -580.65% -729.03% 87.10% -283.87% 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 0.0284 0.0284 0.0346 0.0272 -0.0067 0.0000 0.0220 4.75%
  YoY % 0.00% -17.92% 27.21% 505.97% 0.00% 0.00% -
  Horiz. % 129.09% 129.09% 157.27% 123.64% -30.45% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 29/03/13 -
Price 0.0400 0.0600 0.0900 0.0900 0.1350 0.1550 0.1200 -
P/RPS 1.51 2.25 1.10 1.39 0.44 0.00 0.40 27.30%
  YoY % -32.89% 104.55% -20.86% 215.91% 0.00% 0.00% -
  Horiz. % 377.50% 562.50% 275.00% 347.50% 110.00% 0.00% 100.00%
P/EPS 19.82 -9.99 2.16 1.55 -8.44 0.00 -6.67 -
  YoY % 298.40% -562.50% 39.35% 118.36% 0.00% 0.00% -
  Horiz. % -297.15% 149.78% -32.38% -23.24% 126.54% -0.00% 100.00%
EY 5.04 -10.01 46.22 64.44 -11.85 0.00 -15.00 -
  YoY % 150.35% -121.66% -28.27% 643.80% 0.00% 0.00% -
  Horiz. % -33.60% 66.73% -308.13% -429.60% 79.00% -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 0.67 1.00 1.13 1.29 0.00 0.00 0.92 -5.60%
  YoY % -33.00% -11.50% -12.40% 0.00% 0.00% 0.00% -
  Horiz. % 72.83% 108.70% 122.83% 140.22% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 29/11/18 28/11/17 30/11/16 30/11/15 30/10/15 30/10/15 20/05/13 -
Price 0.0400 0.0650 0.0800 0.1000 0.1050 0.1050 0.1250 -
P/RPS 1.51 2.43 0.98 1.54 0.34 0.00 0.41 26.73%
  YoY % -37.86% 147.96% -36.36% 352.94% 0.00% 0.00% -
  Horiz. % 368.29% 592.68% 239.02% 375.61% 82.93% 0.00% 100.00%
P/EPS 19.82 -10.82 1.92 1.72 -6.56 0.00 -6.94 -
  YoY % 283.18% -663.54% 11.63% 126.22% 0.00% 0.00% -
  Horiz. % -285.59% 155.91% -27.67% -24.78% 94.52% -0.00% 100.00%
EY 5.04 -9.24 52.00 58.00 -15.24 0.00 -14.40 -
  YoY % 154.55% -117.77% -10.34% 480.58% 0.00% 0.00% -
  Horiz. % -35.00% 64.17% -361.11% -402.78% 105.83% -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 0.67 1.08 1.00 1.43 0.00 0.00 0.96 -6.33%
  YoY % -37.96% 8.00% -30.07% 0.00% 0.00% 0.00% -
  Horiz. % 69.79% 112.50% 104.17% 148.96% 0.00% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers