Highlights

[NICE] YoY Annualized Quarter Result on 2017-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -47.26%    YoY -     9.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Revenue 6,600 13,016 17,029 14,842 31,542 41,085 25,367 -18.71%
  YoY % -49.29% -23.57% 14.73% -52.94% -23.23% 61.96% -
  Horiz. % 26.02% 51.31% 67.13% 58.51% 124.34% 161.96% 100.00%
PBT -410 -6,773 1,514 1,009 -2,656 -3,832 -2,214 -22.83%
  YoY % 93.94% -547.18% 50.07% 138.00% 30.69% -73.08% -
  Horiz. % 18.55% 305.93% -68.41% -45.59% 119.96% 173.08% 100.00%
Tax 0 0 0 -5 0 0 -16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 32.75% -0.00% -0.00% 100.00%
NP -410 -6,773 1,514 1,004 -2,656 -3,832 -2,230 -22.92%
  YoY % 93.94% -547.18% 50.86% 137.80% 30.69% -71.82% -
  Horiz. % 18.41% 303.70% -67.91% -45.02% 119.09% 171.82% 100.00%
NP to SH -410 -6,773 2,676 2,449 -424 -2,844 -1,670 -19.41%
  YoY % 93.94% -353.11% 9.25% 677.67% 85.09% -70.24% -
  Horiz. % 24.58% 405.45% -160.18% -146.62% 25.38% 170.24% 100.00%
Tax Rate - % - % - % 0.53 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 7,010 19,789 15,514 13,838 34,198 44,917 27,597 -19.00%
  YoY % -64.57% 27.55% 12.11% -59.53% -23.86% 62.76% -
  Horiz. % 25.40% 71.71% 56.22% 50.14% 123.92% 162.76% 100.00%
Net Worth 30,606 13,321 24,732 20,092 5,653 15,319 7,795 23.41%
  YoY % 129.76% -46.14% 23.09% 255.40% -63.10% 96.51% -
  Horiz. % 392.60% 170.88% 317.24% 257.72% 72.52% 196.51% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Net Worth 30,606 13,321 24,732 20,092 5,653 15,319 7,795 23.41%
  YoY % 129.76% -46.14% 23.09% 255.40% -63.10% 96.51% -
  Horiz. % 392.60% 170.88% 317.24% 257.72% 72.52% 196.51% 100.00%
NOSH 612,137 333,037 309,153 287,031 231,025 117,845 51,973 46.13%
  YoY % 83.80% 7.73% 7.71% 24.24% 96.04% 126.74% -
  Horiz. % 1,177.79% 640.79% 594.83% 552.27% 444.51% 226.74% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
NP Margin -6.22 % -52.04 % 8.89 % 6.76 % -8.42 % -9.33 % -8.79 % -5.18%
  YoY % 88.05% -685.38% 31.51% 180.29% 9.75% -6.14% -
  Horiz. % 70.76% 592.04% -101.14% -76.91% 95.79% 106.14% 100.00%
ROE -1.34 % -50.85 % 10.82 % 12.19 % -7.50 % -18.56 % -21.43 % -34.71%
  YoY % 97.36% -569.96% -11.24% 262.53% 59.59% 13.39% -
  Horiz. % 6.25% 237.28% -50.49% -56.88% 35.00% 86.61% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 1.08 3.91 5.51 5.17 22.32 34.86 48.81 -44.36%
  YoY % -72.38% -29.04% 6.58% -76.84% -35.97% -28.58% -
  Horiz. % 2.21% 8.01% 11.29% 10.59% 45.73% 71.42% 100.00%
EPS -0.09 -2.04 0.88 0.85 -0.30 -2.41 -3.21 -42.29%
  YoY % 95.59% -331.82% 3.53% 383.33% 87.55% 24.92% -
  Horiz. % 2.80% 63.55% -27.41% -26.48% 9.35% 75.08% 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 0.0500 0.0400 0.0800 0.0700 0.0400 0.1300 0.1500 -15.55%
  YoY % 25.00% -50.00% 14.29% 75.00% -69.23% -13.33% -
  Horiz. % 33.33% 26.67% 53.33% 46.67% 26.67% 86.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 0.94 1.85 2.42 2.11 4.49 5.85 3.61 -18.70%
  YoY % -49.19% -23.55% 14.69% -53.01% -23.25% 62.05% -
  Horiz. % 26.04% 51.25% 67.04% 58.45% 124.38% 162.05% 100.00%
EPS -0.06 -0.96 0.38 0.35 -0.06 -0.40 -0.24 -19.20%
  YoY % 93.75% -352.63% 8.57% 683.33% 85.00% -66.67% -
  Horiz. % 25.00% 400.00% -158.33% -145.83% 25.00% 166.67% 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 0.0436 0.0190 0.0352 0.0286 0.0080 0.0218 0.0111 23.42%
  YoY % 129.47% -46.02% 23.08% 257.50% -63.30% 96.40% -
  Horiz. % 392.79% 171.17% 317.12% 257.66% 72.07% 196.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 -
Price 0.0350 0.0400 0.0950 0.1050 0.1950 0.1500 0.1200 -
P/RPS 3.25 1.02 1.72 2.03 0.00 0.43 0.25 48.37%
  YoY % 218.63% -40.70% -15.27% 0.00% 0.00% 72.00% -
  Horiz. % 1,300.00% 408.00% 688.00% 812.00% 0.00% 172.00% 100.00%
P/EPS -52.17 -1.97 10.98 12.30 0.00 -6.22 -3.73 50.05%
  YoY % -2,548.22% -117.94% -10.73% 0.00% 0.00% -66.76% -
  Horiz. % 1,398.66% 52.82% -294.37% -329.76% -0.00% 166.76% 100.00%
EY -1.92 -50.85 9.11 8.13 0.00 -16.09 -26.79 -33.33%
  YoY % 96.22% -658.18% 12.05% 0.00% 0.00% 39.94% -
  Horiz. % 7.17% 189.81% -34.01% -30.35% -0.00% 60.06% 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 0.70 1.00 1.19 1.50 0.00 1.15 0.80 -2.03%
  YoY % -30.00% -15.97% -20.67% 0.00% 0.00% 43.75% -
  Horiz. % 87.50% 125.00% 148.75% 187.50% 0.00% 143.75% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 28/05/19 - 30/05/17 27/05/16 30/10/15 22/11/13 30/11/12 -
Price 0.0250 0.0400 0.0900 0.1050 0.1050 0.1450 0.1300 -
P/RPS 2.32 1.02 1.63 2.03 0.00 0.42 0.27 39.21%
  YoY % 127.45% -37.42% -19.70% 0.00% 0.00% 55.56% -
  Horiz. % 859.26% 377.78% 603.70% 751.85% 0.00% 155.56% 100.00%
P/EPS -37.26 -1.97 10.40 12.30 0.00 -6.01 -4.04 40.74%
  YoY % -1,791.37% -118.94% -15.45% 0.00% 0.00% -48.76% -
  Horiz. % 922.28% 48.76% -257.43% -304.46% -0.00% 148.76% 100.00%
EY -2.68 -50.85 9.62 8.13 0.00 -16.64 -24.73 -28.95%
  YoY % 94.73% -628.59% 18.33% 0.00% 0.00% 32.71% -
  Horiz. % 10.84% 205.62% -38.90% -32.88% -0.00% 67.29% 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 0.50 1.00 1.13 1.50 0.00 1.12 0.87 -8.17%
  YoY % -50.00% -11.50% -24.67% 0.00% 0.00% 28.74% -
  Horiz. % 57.47% 114.94% 129.89% 172.41% 0.00% 128.74% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
Partners & Brokers