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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Revenue 7,140 6,600 13,016 17,029 14,842 31,542 41,085 -23.59%
  YoY % 8.18% -49.29% -23.57% 14.73% -52.94% -23.23% -
  Horiz. % 17.38% 16.06% 31.68% 41.45% 36.13% 76.77% 100.00%
PBT -2,822 -410 -6,773 1,514 1,009 -2,656 -3,832 -4.59%
  YoY % -587.34% 93.94% -547.18% 50.07% 138.00% 30.69% -
  Horiz. % 73.66% 10.72% 176.76% -39.53% -26.34% 69.31% 100.00%
Tax 0 0 0 0 -5 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -2,822 -410 -6,773 1,514 1,004 -2,656 -3,832 -4.59%
  YoY % -587.34% 93.94% -547.18% 50.86% 137.80% 30.69% -
  Horiz. % 73.66% 10.72% 176.76% -39.53% -26.20% 69.31% 100.00%
NP to SH -2,822 -410 -6,773 2,676 2,449 -424 -2,844 -0.12%
  YoY % -587.34% 93.94% -353.11% 9.25% 677.67% 85.09% -
  Horiz. % 99.25% 14.44% 238.16% -94.09% -86.12% 14.91% 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% 0.00% 100.00% - -
Total Cost 9,962 7,010 19,789 15,514 13,838 34,198 44,917 -20.67%
  YoY % 42.11% -64.57% 27.55% 12.11% -59.53% -23.86% -
  Horiz. % 22.18% 15.61% 44.06% 34.54% 30.81% 76.14% 100.00%
Net Worth 35,121 30,606 13,321 24,732 20,092 5,653 15,319 13.61%
  YoY % 14.75% 129.76% -46.14% 23.09% 255.40% -63.10% -
  Horiz. % 229.26% 199.79% 86.96% 161.44% 131.15% 36.90% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Net Worth 35,121 30,606 13,321 24,732 20,092 5,653 15,319 13.61%
  YoY % 14.75% 129.76% -46.14% 23.09% 255.40% -63.10% -
  Horiz. % 229.26% 199.79% 86.96% 161.44% 131.15% 36.90% 100.00%
NOSH 702,433 612,137 333,037 309,153 287,031 231,025 117,845 31.58%
  YoY % 14.75% 83.80% 7.73% 7.71% 24.24% 96.04% -
  Horiz. % 596.06% 519.44% 282.61% 262.34% 243.57% 196.04% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
NP Margin -39.53 % -6.22 % -52.04 % 8.89 % 6.76 % -8.42 % -9.33 % 24.86%
  YoY % -535.53% 88.05% -685.38% 31.51% 180.29% 9.75% -
  Horiz. % 423.69% 66.67% 557.77% -95.28% -72.45% 90.25% 100.00%
ROE -8.04 % -1.34 % -50.85 % 10.82 % 12.19 % -7.50 % -18.56 % -12.07%
  YoY % -500.00% 97.36% -569.96% -11.24% 262.53% 59.59% -
  Horiz. % 43.32% 7.22% 273.98% -58.30% -65.68% 40.41% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 1.02 1.08 3.91 5.51 5.17 22.32 34.86 -41.90%
  YoY % -5.56% -72.38% -29.04% 6.58% -76.84% -35.97% -
  Horiz. % 2.93% 3.10% 11.22% 15.81% 14.83% 64.03% 100.00%
EPS -0.40 -0.09 -2.04 0.88 0.85 -0.30 -2.41 -24.13%
  YoY % -344.44% 95.59% -331.82% 3.53% 383.33% 87.55% -
  Horiz. % 16.60% 3.73% 84.65% -36.51% -35.27% 12.45% 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 0.0500 0.0400 0.0800 0.0700 0.0400 0.1300 -13.66%
  YoY % 0.00% 25.00% -50.00% 14.29% 75.00% -69.23% -
  Horiz. % 38.46% 38.46% 30.77% 61.54% 53.85% 30.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,513
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
RPS 0.98 0.90 1.78 2.33 2.03 4.31 5.62 -23.55%
  YoY % 8.89% -49.44% -23.61% 14.78% -52.90% -23.31% -
  Horiz. % 17.44% 16.01% 31.67% 41.46% 36.12% 76.69% 100.00%
EPS -0.39 -0.06 -0.93 0.37 0.33 -0.06 -0.39 -
  YoY % -550.00% 93.55% -351.35% 12.12% 650.00% 84.62% -
  Horiz. % 100.00% 15.38% 238.46% -94.87% -84.62% 15.38% 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 0.0480 0.0418 0.0182 0.0338 0.0275 0.0077 0.0209 13.64%
  YoY % 14.83% 129.67% -46.15% 22.91% 257.14% -63.16% -
  Horiz. % 229.67% 200.00% 87.08% 161.72% 131.58% 36.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 -
Price 0.0400 0.0350 0.0400 0.0950 0.1050 0.1950 0.1500 -
P/RPS 3.94 3.25 1.02 1.72 2.03 0.00 0.43 40.58%
  YoY % 21.23% 218.63% -40.70% -15.27% 0.00% 0.00% -
  Horiz. % 916.28% 755.81% 237.21% 400.00% 472.09% 0.00% 100.00%
P/EPS -9.95 -52.17 -1.97 10.98 12.30 0.00 -6.22 7.49%
  YoY % 80.93% -2,548.22% -117.94% -10.73% 0.00% 0.00% -
  Horiz. % 159.97% 838.75% 31.67% -176.53% -197.75% -0.00% 100.00%
EY -10.05 -1.92 -50.85 9.11 8.13 0.00 -16.09 -6.98%
  YoY % -423.44% 96.22% -658.18% 12.05% 0.00% 0.00% -
  Horiz. % 62.46% 11.93% 316.03% -56.62% -50.53% -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 0.80 0.70 1.00 1.19 1.50 0.00 1.15 -5.43%
  YoY % 14.29% -30.00% -15.97% -20.67% 0.00% 0.00% -
  Horiz. % 69.57% 60.87% 86.96% 103.48% 130.43% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 CAGR
Date 26/06/20 28/05/19 - 30/05/17 27/05/16 30/10/15 22/11/13 -
Price 0.0600 0.0250 0.0400 0.0900 0.1050 0.1050 0.1450 -
P/RPS 5.90 2.32 1.02 1.63 2.03 0.00 0.42 50.12%
  YoY % 154.31% 127.45% -37.42% -19.70% 0.00% 0.00% -
  Horiz. % 1,404.76% 552.38% 242.86% 388.10% 483.33% 0.00% 100.00%
P/EPS -14.93 -37.26 -1.97 10.40 12.30 0.00 -6.01 15.02%
  YoY % 59.93% -1,791.37% -118.94% -15.45% 0.00% 0.00% -
  Horiz. % 248.42% 619.97% 32.78% -173.04% -204.66% -0.00% 100.00%
EY -6.70 -2.68 -50.85 9.62 8.13 0.00 -16.64 -13.05%
  YoY % -150.00% 94.73% -628.59% 18.33% 0.00% 0.00% -
  Horiz. % 40.26% 16.11% 305.59% -57.81% -48.86% -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 1.20 0.50 1.00 1.13 1.50 0.00 1.12 1.07%
  YoY % 140.00% -50.00% -11.50% -24.67% 0.00% 0.00% -
  Horiz. % 107.14% 44.64% 89.29% 100.89% 133.93% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

297  596  553  945 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.18+0.03 
 MTOUCHE 0.0550.00 
 MNC 0.04-0.005 
 PTRANS 0.29+0.005 
 SMTRACK 0.365-0.01 
 IKHMAS 0.165-0.015 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS