Highlights

[NICE] YoY Annualized Quarter Result on 2015-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -188.70%    YoY -     77.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Revenue 13,016 17,029 14,842 31,542 41,085 25,367 20,129 -6.03%
  YoY % -23.57% 14.73% -52.94% -23.23% 61.96% 26.02% -
  Horiz. % 64.66% 84.60% 73.74% 156.70% 204.11% 126.02% 100.00%
PBT -6,773 1,514 1,009 -2,656 -3,832 -2,214 5,111 -
  YoY % -547.18% 50.07% 138.00% 30.69% -73.08% -143.32% -
  Horiz. % -132.52% 29.63% 19.75% -51.96% -74.97% -43.32% 100.00%
Tax 0 0 -5 0 0 -16 -72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 77.38% -
  Horiz. % -0.00% -0.00% 7.41% -0.00% -0.00% 22.62% 100.00%
NP -6,773 1,514 1,004 -2,656 -3,832 -2,230 5,039 -
  YoY % -547.18% 50.86% 137.80% 30.69% -71.82% -144.26% -
  Horiz. % -134.41% 30.06% 19.92% -52.71% -76.04% -44.26% 100.00%
NP to SH -6,773 2,676 2,449 -424 -2,844 -1,670 5,040 -
  YoY % -353.11% 9.25% 677.67% 85.09% -70.24% -133.14% -
  Horiz. % -134.37% 53.09% 48.59% -8.41% -56.42% -33.14% 100.00%
Tax Rate - % - % 0.53 % - % - % - % 1.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 37.59% 0.00% 0.00% 0.00% 100.00%
Total Cost 19,789 15,514 13,838 34,198 44,917 27,597 15,090 3.95%
  YoY % 27.55% 12.11% -59.53% -23.86% 62.76% 82.89% -
  Horiz. % 131.14% 102.81% 91.71% 226.63% 297.66% 182.89% 100.00%
Net Worth 13,321 24,732 20,092 5,653 15,319 7,795 11,193 2.52%
  YoY % -46.14% 23.09% 255.40% -63.10% 96.51% -30.35% -
  Horiz. % 119.01% 220.95% 179.50% 50.50% 136.86% 69.65% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 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
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Net Worth 13,321 24,732 20,092 5,653 15,319 7,795 11,193 2.52%
  YoY % -46.14% 23.09% 255.40% -63.10% 96.51% -30.35% -
  Horiz. % 119.01% 220.95% 179.50% 50.50% 136.86% 69.65% 100.00%
NOSH 333,037 309,153 287,031 231,025 117,845 51,973 43,052 33.91%
  YoY % 7.73% 7.71% 24.24% 96.04% 126.74% 20.72% -
  Horiz. % 773.56% 718.08% 666.70% 536.61% 273.72% 120.72% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
NP Margin -52.04 % 8.89 % 6.76 % -8.42 % -9.33 % -8.79 % 25.03 % -
  YoY % -685.38% 31.51% 180.29% 9.75% -6.14% -135.12% -
  Horiz. % -207.91% 35.52% 27.01% -33.64% -37.28% -35.12% 100.00%
ROE -50.85 % 10.82 % 12.19 % -7.50 % -18.56 % -21.43 % 45.03 % -
  YoY % -569.96% -11.24% 262.53% 59.59% 13.39% -147.59% -
  Horiz. % -112.92% 24.03% 27.07% -16.66% -41.22% -47.59% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
RPS 3.91 5.51 5.17 22.32 34.86 48.81 46.75 -29.83%
  YoY % -29.04% 6.58% -76.84% -35.97% -28.58% 4.41% -
  Horiz. % 8.36% 11.79% 11.06% 47.74% 74.57% 104.41% 100.00%
EPS -2.04 0.88 0.85 -0.30 -2.41 -3.21 11.71 -
  YoY % -331.82% 3.53% 383.33% 87.55% 24.92% -127.41% -
  Horiz. % -17.42% 7.51% 7.26% -2.56% -20.58% -27.41% 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 0.0800 0.0700 0.0400 0.1300 0.1500 0.2600 -23.45%
  YoY % -50.00% 14.29% 75.00% -69.23% -13.33% -42.31% -
  Horiz. % 15.38% 30.77% 26.92% 15.38% 50.00% 57.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
RPS 1.85 2.42 2.11 4.49 5.85 3.61 2.87 -6.08%
  YoY % -23.55% 14.69% -53.01% -23.25% 62.05% 25.78% -
  Horiz. % 64.46% 84.32% 73.52% 156.45% 203.83% 125.78% 100.00%
EPS -0.96 0.38 0.35 -0.06 -0.40 -0.24 0.72 -
  YoY % -352.63% 8.57% 683.33% 85.00% -66.67% -133.33% -
  Horiz. % -133.33% 52.78% 48.61% -8.33% -55.56% -33.33% 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 0.0190 0.0352 0.0286 0.0080 0.0218 0.0111 0.0159 2.58%
  YoY % -46.02% 23.08% 257.50% -63.30% 96.40% -30.19% -
  Horiz. % 119.50% 221.38% 179.87% 50.31% 137.11% 69.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 31/03/11 -
Price 0.0400 0.0950 0.1050 0.1950 0.1500 0.1200 0.1500 -
P/RPS 1.02 1.72 2.03 0.00 0.43 0.25 0.32 18.00%
  YoY % -40.70% -15.27% 0.00% 0.00% 72.00% -21.87% -
  Horiz. % 318.75% 537.50% 634.38% 0.00% 134.38% 78.12% 100.00%
P/EPS -1.97 10.98 12.30 0.00 -6.22 -3.73 1.28 -
  YoY % -117.94% -10.73% 0.00% 0.00% -66.76% -391.41% -
  Horiz. % -153.91% 857.81% 960.94% 0.00% -485.94% -291.41% 100.00%
EY -50.85 9.11 8.13 0.00 -16.09 -26.79 78.06 -
  YoY % -658.18% 12.05% 0.00% 0.00% 39.94% -134.32% -
  Horiz. % -65.14% 11.67% 10.42% 0.00% -20.61% -34.32% 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 1.00 1.19 1.50 0.00 1.15 0.80 0.58 8.09%
  YoY % -15.97% -20.67% 0.00% 0.00% 43.75% 37.93% -
  Horiz. % 172.41% 205.17% 258.62% 0.00% 198.28% 137.93% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Date - 30/05/17 27/05/16 30/10/15 22/11/13 30/11/12 06/05/11 -
Price 0.0400 0.0900 0.1050 0.1050 0.1450 0.1300 0.2000 -
P/RPS 1.02 1.63 2.03 0.00 0.42 0.27 0.43 13.12%
  YoY % -37.42% -19.70% 0.00% 0.00% 55.56% -37.21% -
  Horiz. % 237.21% 379.07% 472.09% 0.00% 97.67% 62.79% 100.00%
P/EPS -1.97 10.40 12.30 0.00 -6.01 -4.04 1.71 -
  YoY % -118.94% -15.45% 0.00% 0.00% -48.76% -336.26% -
  Horiz. % -115.20% 608.19% 719.30% 0.00% -351.46% -236.26% 100.00%
EY -50.85 9.62 8.13 0.00 -16.64 -24.73 58.54 -
  YoY % -628.59% 18.33% 0.00% 0.00% 32.71% -142.24% -
  Horiz. % -86.86% 16.43% 13.89% 0.00% -28.43% -42.24% 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 1.00 1.13 1.50 0.00 1.12 0.87 0.77 3.80%
  YoY % -11.50% -24.67% 0.00% 0.00% 28.74% 12.99% -
  Horiz. % 129.87% 146.75% 194.81% 0.00% 145.45% 112.99% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers