Highlights

[NICE] YoY Annualized Quarter Result on 2016-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -59.83%    YoY -     7.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Revenue 7,030 14,452 18,776 15,960 24,340 26,962 42,652 -27.92%
  YoY % -51.36% -23.03% 17.64% -34.43% -9.72% -36.79% -
  Horiz. % 16.48% 33.88% 44.02% 37.42% 57.07% 63.21% 100.00%
PBT -206 -5,076 3,798 2,348 -1,176 10,434 -3,354 -39.75%
  YoY % 95.94% -233.65% 61.75% 299.66% -111.27% 411.09% -
  Horiz. % 6.14% 151.34% -113.24% -70.01% 35.06% -311.09% 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 -206 -5,076 3,798 2,348 -1,176 10,434 -3,354 -39.75%
  YoY % 95.94% -233.65% 61.75% 299.66% -111.27% 411.09% -
  Horiz. % 6.14% 151.34% -113.24% -70.01% 35.06% -311.09% 100.00%
NP to SH -206 -5,076 5,074 4,710 478 11,322 -2,620 -36.99%
  YoY % 95.94% -200.04% 7.73% 885.36% -95.78% 532.14% -
  Horiz. % 7.86% 193.74% -193.66% -179.77% -18.24% -432.14% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,236 19,528 14,978 13,612 25,516 16,528 46,006 -28.53%
  YoY % -62.95% 30.38% 10.04% -46.65% 54.38% -64.07% -
  Horiz. % 15.73% 42.45% 32.56% 29.59% 55.46% 35.93% 100.00%
Net Worth 19,982 16,651 24,220 19,394 5,974 1,179 15,342 4.92%
  YoY % 20.00% -31.25% 24.89% 224.59% 406.62% -92.31% -
  Horiz. % 130.24% 108.54% 157.87% 126.41% 38.94% 7.69% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Net Worth 19,982 16,651 24,220 19,394 5,974 1,179 15,342 4.92%
  YoY % 20.00% -31.25% 24.89% 224.59% 406.62% -92.31% -
  Horiz. % 130.24% 108.54% 157.87% 126.41% 38.94% 7.69% 100.00%
NOSH 333,038 333,037 302,762 277,058 129,380 117,937 118,018 20.73%
  YoY % 0.00% 10.00% 9.28% 114.14% 9.70% -0.07% -
  Horiz. % 282.19% 282.19% 256.54% 234.76% 109.63% 99.93% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
NP Margin -2.93 % -35.12 % 20.23 % 14.71 % -4.83 % 38.70 % -7.86 % -16.41%
  YoY % 91.66% -273.60% 37.53% 404.55% -112.48% 592.37% -
  Horiz. % 37.28% 446.82% -257.38% -187.15% 61.45% -492.37% 100.00%
ROE -1.03 % -30.48 % 20.95 % 24.29 % 8.00 % 960.00 % -17.08 % -39.95%
  YoY % 96.62% -245.49% -13.75% 203.63% -99.17% 5,720.61% -
  Horiz. % 6.03% 178.45% -122.66% -142.21% -46.84% -5,620.61% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
RPS 2.11 4.34 6.20 5.76 20.37 22.86 36.14 -40.30%
  YoY % -51.38% -30.00% 7.64% -71.72% -10.89% -36.75% -
  Horiz. % 5.84% 12.01% 17.16% 15.94% 56.36% 63.25% 100.00%
EPS -0.06 -1.52 1.68 1.70 0.40 9.60 -2.22 -48.09%
  YoY % 96.05% -190.48% -1.18% 325.00% -95.83% 532.43% -
  Horiz. % 2.70% 68.47% -75.68% -76.58% -18.02% -432.43% 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 0.0500 0.0800 0.0700 0.0500 0.0100 0.1300 -13.10%
  YoY % 20.00% -37.50% 14.29% 40.00% 400.00% -92.31% -
  Horiz. % 46.15% 38.46% 61.54% 53.85% 38.46% 7.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
RPS 1.00 2.06 2.67 2.27 3.47 3.84 6.07 -27.93%
  YoY % -51.46% -22.85% 17.62% -34.58% -9.64% -36.74% -
  Horiz. % 16.47% 33.94% 43.99% 37.40% 57.17% 63.26% 100.00%
EPS -0.03 -0.72 0.72 0.67 0.07 1.61 -0.37 -36.63%
  YoY % 95.83% -200.00% 7.46% 857.14% -95.65% 535.14% -
  Horiz. % 8.11% 194.59% -194.59% -181.08% -18.92% -435.14% 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 0.0237 0.0345 0.0276 0.0085 0.0017 0.0218 4.92%
  YoY % 19.83% -31.30% 25.00% 224.71% 400.00% -92.20% -
  Horiz. % 130.28% 108.72% 158.26% 126.61% 38.99% 7.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 -
Price 0.0400 0.0550 0.0750 0.1800 0.1400 0.1700 0.1050 -
P/RPS 1.89 1.27 1.21 3.12 0.00 0.74 0.29 40.55%
  YoY % 48.82% 4.96% -61.22% 0.00% 0.00% 155.17% -
  Horiz. % 651.72% 437.93% 417.24% 1,075.86% 0.00% 255.17% 100.00%
P/EPS -64.67 -3.61 4.48 10.59 0.00 1.77 -4.73 60.79%
  YoY % -1,691.41% -180.58% -57.70% 0.00% 0.00% 137.42% -
  Horiz. % 1,367.23% 76.32% -94.71% -223.89% -0.00% -37.42% 100.00%
EY -1.55 -27.71 22.35 9.44 0.00 56.47 -21.14 -37.78%
  YoY % 94.41% -223.98% 136.76% 0.00% 0.00% 367.12% -
  Horiz. % 7.33% 131.08% -105.72% -44.65% -0.00% -267.12% 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 1.10 0.94 2.57 0.00 17.00 0.81 -3.39%
  YoY % -39.09% 17.02% -63.42% 0.00% 0.00% 1,998.77% -
  Horiz. % 82.72% 135.80% 116.05% 317.28% 0.00% 2,098.77% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Date 28/02/19 28/02/18 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 -
Price 0.0350 0.0550 0.0900 0.1250 0.1050 0.1050 0.1850 -
P/RPS 1.66 1.27 1.45 2.17 0.00 0.46 0.51 23.90%
  YoY % 30.71% -12.41% -33.18% 0.00% 0.00% -9.80% -
  Horiz. % 325.49% 249.02% 284.31% 425.49% 0.00% 90.20% 100.00%
P/EPS -56.58 -3.61 5.37 7.35 0.00 1.09 -8.33 41.61%
  YoY % -1,467.31% -167.23% -26.94% 0.00% 0.00% 113.09% -
  Horiz. % 679.23% 43.34% -64.47% -88.24% -0.00% -13.09% 100.00%
EY -1.77 -27.71 18.62 13.60 0.00 91.43 -12.00 -29.36%
  YoY % 93.61% -248.82% 36.91% 0.00% 0.00% 861.92% -
  Horiz. % 14.75% 230.92% -155.17% -113.33% -0.00% -761.92% 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 0.58 1.10 1.13 1.79 0.00 10.50 1.42 -15.01%
  YoY % -47.27% -2.65% -36.87% 0.00% 0.00% 639.44% -
  Horiz. % 40.85% 77.46% 79.58% 126.06% 0.00% 739.44% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers