Highlights

[NICE] YoY Annualized Quarter Result on 2011-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 06-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -12.95%    YoY -     191.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 CAGR
Revenue 31,542 41,085 25,367 20,129 15,433 0 54,169 -7.79%
  YoY % -23.23% 61.96% 26.02% 30.43% 0.00% 0.00% -
  Horiz. % 58.23% 75.85% 46.83% 37.16% 28.49% 0.00% 100.00%
PBT -2,656 -3,832 -2,214 5,111 -7,704 0 -11,288 -19.51%
  YoY % 30.69% -73.08% -143.32% 166.34% 0.00% 0.00% -
  Horiz. % 23.53% 33.95% 19.61% -45.28% 68.25% -0.00% 100.00%
Tax 0 0 -16 -72 0 0 -108 -
  YoY % 0.00% 0.00% 77.38% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 15.08% 66.67% -0.00% -0.00% 100.00%
NP -2,656 -3,832 -2,230 5,039 -7,704 0 -11,396 -19.62%
  YoY % 30.69% -71.82% -144.26% 165.41% 0.00% 0.00% -
  Horiz. % 23.31% 33.63% 19.57% -44.22% 67.60% -0.00% 100.00%
NP to SH -424 -2,844 -1,670 5,040 -7,704 0 -11,396 -38.95%
  YoY % 85.09% -70.24% -133.14% 165.43% 0.00% 0.00% -
  Horiz. % 3.72% 24.96% 14.66% -44.23% 67.60% -0.00% 100.00%
Tax Rate - % - % - % 1.41 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 34,198 44,917 27,597 15,090 23,137 0 65,565 -9.30%
  YoY % -23.86% 62.76% 82.89% -34.78% 0.00% 0.00% -
  Horiz. % 52.16% 68.51% 42.09% 23.02% 35.29% 0.00% 100.00%
Net Worth 5,653 15,319 7,795 11,193 17,222 - 26,238 -20.56%
  YoY % -63.10% 96.51% -30.35% -35.00% 0.00% 0.00% -
  Horiz. % 21.55% 58.39% 29.71% 42.66% 65.64% 0.00% 100.00%
Dividend
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 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
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 CAGR
Net Worth 5,653 15,319 7,795 11,193 17,222 - 26,238 -20.56%
  YoY % -63.10% 96.51% -30.35% -35.00% 0.00% 0.00% -
  Horiz. % 21.55% 58.39% 29.71% 42.66% 65.64% 0.00% 100.00%
NOSH 231,025 117,845 51,973 43,052 43,055 43,014 43,014 28.67%
  YoY % 96.04% 126.74% 20.72% -0.01% 0.09% 0.00% -
  Horiz. % 537.09% 273.97% 120.83% 100.09% 100.09% 100.00% 100.00%
Ratio Analysis
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 CAGR
NP Margin -8.42 % -9.33 % -8.79 % 25.03 % -49.92 % - % -21.04 % -12.83%
  YoY % 9.75% -6.14% -135.12% 150.14% 0.00% 0.00% -
  Horiz. % 40.02% 44.34% 41.78% -118.96% 237.26% 0.00% 100.00%
ROE -7.50 % -18.56 % -21.43 % 45.03 % -44.73 % - % -43.43 % -23.15%
  YoY % 59.59% 13.39% -147.59% 200.67% 0.00% 0.00% -
  Horiz. % 17.27% 42.74% 49.34% -103.68% 102.99% 0.00% 100.00%
Per Share
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 CAGR
RPS 22.32 34.86 48.81 46.75 35.85 - 125.93 -22.85%
  YoY % -35.97% -28.58% 4.41% 30.40% 0.00% 0.00% -
  Horiz. % 17.72% 27.68% 38.76% 37.12% 28.47% 0.00% 100.00%
EPS -0.30 -2.41 -3.21 11.71 -17.89 0.00 -26.49 -48.93%
  YoY % 87.55% 24.92% -127.41% 165.46% 0.00% 0.00% -
  Horiz. % 1.13% 9.10% 12.12% -44.21% 67.53% -0.00% 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 0.0400 0.1300 0.1500 0.2600 0.4000 - 0.6100 -33.54%
  YoY % -69.23% -13.33% -42.31% -35.00% 0.00% 0.00% -
  Horiz. % 6.56% 21.31% 24.59% 42.62% 65.57% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 CAGR
RPS 4.49 5.85 3.61 2.87 2.20 - 7.71 -7.79%
  YoY % -23.25% 62.05% 25.78% 30.45% 0.00% 0.00% -
  Horiz. % 58.24% 75.88% 46.82% 37.22% 28.53% 0.00% 100.00%
EPS -0.06 -0.40 -0.24 0.72 -1.10 0.00 -1.62 -39.00%
  YoY % 85.00% -66.67% -133.33% 165.45% 0.00% 0.00% -
  Horiz. % 3.70% 24.69% 14.81% -44.44% 67.90% -0.00% 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 0.0080 0.0218 0.0111 0.0159 0.0245 - 0.0374 -20.65%
  YoY % -63.30% 96.40% -30.19% -35.10% 0.00% 0.00% -
  Horiz. % 21.39% 58.29% 29.68% 42.51% 65.51% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 CAGR
Date 31/03/15 30/09/13 28/09/12 31/03/11 30/09/09 30/09/08 30/07/08 -
Price 0.1950 0.1500 0.1200 0.1500 0.9000 0.7000 1.2500 -
P/RPS 0.00 0.43 0.25 0.32 2.51 0.00 0.99 -
  YoY % 0.00% 72.00% -21.87% -87.25% 0.00% 0.00% -
  Horiz. % 0.00% 43.43% 25.25% 32.32% 253.54% 0.00% 100.00%
P/EPS 0.00 -6.22 -3.73 1.28 -5.03 0.00 -4.72 -
  YoY % 0.00% -66.76% -391.41% 125.45% 0.00% 0.00% -
  Horiz. % -0.00% 131.78% 79.03% -27.12% 106.57% -0.00% 100.00%
EY 0.00 -16.09 -26.79 78.06 -19.88 0.00 -21.19 -
  YoY % 0.00% 39.94% -134.32% 492.66% 0.00% 0.00% -
  Horiz. % -0.00% 75.93% 126.43% -368.38% 93.82% -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 1.15 0.80 0.58 2.25 0.00 2.05 -
  YoY % 0.00% 43.75% 37.93% -74.22% 0.00% 0.00% -
  Horiz. % 0.00% 56.10% 39.02% 28.29% 109.76% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 CAGR
Date 30/10/15 22/11/13 30/11/12 06/05/11 23/11/09 - 29/09/08 -
Price 0.1050 0.1450 0.1300 0.2000 1.1000 0.0000 0.6900 -
P/RPS 0.00 0.42 0.27 0.43 3.07 0.00 0.55 -
  YoY % 0.00% 55.56% -37.21% -85.99% 0.00% 0.00% -
  Horiz. % 0.00% 76.36% 49.09% 78.18% 558.18% 0.00% 100.00%
P/EPS 0.00 -6.01 -4.04 1.71 -6.15 0.00 -2.60 -
  YoY % 0.00% -48.76% -336.26% 127.80% 0.00% 0.00% -
  Horiz. % -0.00% 231.15% 155.38% -65.77% 236.54% -0.00% 100.00%
EY 0.00 -16.64 -24.73 58.54 -16.27 0.00 -38.40 -
  YoY % 0.00% 32.71% -142.24% 459.80% 0.00% 0.00% -
  Horiz. % -0.00% 43.33% 64.40% -152.45% 42.37% -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 1.12 0.87 0.77 2.75 0.00 1.13 -
  YoY % 0.00% 28.74% 12.99% -72.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.12% 76.99% 68.14% 243.36% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers