Highlights

[NICE] YoY Cumulative Quarter Result on 2011-06-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
30-Jun-2011
Profit Trend QoQ -     -5.29%    YoY -     928.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Revenue 11,520 5,183 28,084 5,505 9,227 46,248 191,588 -50.46%
  YoY % 122.27% -81.54% 410.15% -40.34% -80.05% -75.86% -
  Horiz. % 6.01% 2.71% 14.66% 2.87% 4.82% 24.14% 100.00%
PBT -215 -47 5,713 -1,384 -631 -12,742 -19,053 -67.38%
  YoY % -357.45% -100.82% 512.79% -119.33% 95.05% 33.12% -
  Horiz. % 1.13% 0.25% -29.98% 7.26% 3.31% 66.88% 100.00%
Tax -18 0 -145 0 -41 -87 1,119 -
  YoY % 0.00% 0.00% 0.00% 0.00% 52.87% -107.77% -
  Horiz. % -1.61% 0.00% -12.96% 0.00% -3.66% -7.77% 100.00%
NP -233 -47 5,568 -1,384 -672 -12,829 -17,934 -66.21%
  YoY % -395.74% -100.84% 502.31% -105.95% 94.76% 28.47% -
  Horiz. % 1.30% 0.26% -31.05% 7.72% 3.75% 71.53% 100.00%
NP to SH -144 -6 5,570 -1,384 -672 -12,829 -17,934 -70.04%
  YoY % -2,300.00% -100.11% 502.46% -105.95% 94.76% 28.47% -
  Horiz. % 0.80% 0.03% -31.06% 7.72% 3.75% 71.53% 100.00%
Tax Rate - % - % 2.54 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 11,753 5,230 22,516 6,889 9,899 59,077 209,522 -51.31%
  YoY % 124.72% -76.77% 226.84% -30.41% -83.24% -71.80% -
  Horiz. % 5.61% 2.50% 10.75% 3.29% 4.72% 28.20% 100.00%
Net Worth 12,218 15,599 11,200 11,641 11,199 23,661 33,290 -22.15%
  YoY % -21.68% 39.28% -3.79% 3.94% -52.67% -28.92% -
  Horiz. % 36.70% 46.86% 33.64% 34.97% 33.64% 71.08% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 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
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Net Worth 12,218 15,599 11,200 11,641 11,199 23,661 33,290 -22.15%
  YoY % -21.68% 39.28% -3.79% 3.94% -52.67% -28.92% -
  Horiz. % 36.70% 46.86% 33.64% 34.97% 33.64% 71.08% 100.00%
NOSH 43,636 60,000 43,078 43,115 43,076 43,021 42,679 0.56%
  YoY % -27.27% 39.28% -0.09% 0.09% 0.13% 0.80% -
  Horiz. % 102.24% 140.58% 100.93% 101.02% 100.93% 100.80% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
NP Margin -2.02 % -0.91 % 19.83 % -25.14 % -7.28 % -27.74 % -9.36 % -31.82%
  YoY % -121.98% -104.59% 178.88% -245.33% 73.76% -196.37% -
  Horiz. % 21.58% 9.72% -211.86% 268.59% 77.78% 296.37% 100.00%
ROE -1.18 % -0.04 % 49.73 % -11.89 % -6.00 % -54.22 % -53.87 % -61.50%
  YoY % -2,850.00% -100.08% 518.25% -98.17% 88.93% -0.65% -
  Horiz. % 2.19% 0.07% -92.31% 22.07% 11.14% 100.65% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
RPS 26.40 8.64 65.19 12.77 21.42 107.50 448.90 -50.73%
  YoY % 205.56% -86.75% 410.49% -40.38% -80.07% -76.05% -
  Horiz. % 5.88% 1.92% 14.52% 2.84% 4.77% 23.95% 100.00%
EPS -0.33 -0.01 12.93 -3.21 -1.56 -29.82 -42.02 -70.21%
  YoY % -3,200.00% -100.08% 502.80% -105.77% 94.77% 29.03% -
  Horiz. % 0.79% 0.02% -30.77% 7.64% 3.71% 70.97% 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 0.2800 0.2600 0.2600 0.2700 0.2600 0.5500 0.7800 -22.58%
  YoY % 7.69% 0.00% -3.70% 3.85% -52.73% -29.49% -
  Horiz. % 35.90% 33.33% 33.33% 34.62% 33.33% 70.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,513
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
RPS 1.57 0.71 3.84 0.75 1.26 6.32 26.19 -50.49%
  YoY % 121.13% -81.51% 412.00% -40.48% -80.06% -75.87% -
  Horiz. % 5.99% 2.71% 14.66% 2.86% 4.81% 24.13% 100.00%
EPS -0.02 0.00 0.76 -0.19 -0.09 -1.75 -2.45 -69.92%
  YoY % 0.00% 0.00% 500.00% -111.11% 94.86% 28.57% -
  Horiz. % 0.82% -0.00% -31.02% 7.76% 3.67% 71.43% 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 0.0167 0.0213 0.0153 0.0159 0.0153 0.0323 0.0455 -22.15%
  YoY % -21.60% 39.22% -3.77% 3.92% -52.63% -29.01% -
  Horiz. % 36.70% 46.81% 33.63% 34.95% 33.63% 70.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 -
Price 0.4000 0.4400 0.2300 0.4500 0.2700 0.7000 1.8400 -
P/RPS 1.52 5.09 0.35 1.33 0.80 0.65 0.41 38.73%
  YoY % -70.14% 1,354.29% -73.68% 66.25% 23.08% 58.54% -
  Horiz. % 370.73% 1,241.46% 85.37% 324.39% 195.12% 158.54% 100.00%
P/EPS -121.21 -4,400.00 1.78 -2.68 -1.61 -2.35 -4.38 129.23%
  YoY % 97.25% -247,290.98% 166.42% -66.46% 31.49% 46.35% -
  Horiz. % 2,767.35% 100,456.62% -40.64% 61.19% 36.76% 53.65% 100.00%
EY -0.83 -0.02 56.22 -37.25 -62.15 -42.60 -22.84 -56.31%
  YoY % -4,050.00% -100.04% 250.93% 40.06% -45.89% -86.51% -
  Horiz. % 3.63% 0.09% -246.15% 163.09% 272.11% 186.51% 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 1.43 1.69 0.88 0.00 0.00 1.27 2.36 -11.76%
  YoY % -15.38% 92.05% 0.00% 0.00% 0.00% -46.19% -
  Horiz. % 60.59% 71.61% 37.29% 0.00% 0.00% 53.81% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Date 23/02/12 22/11/11 24/08/11 26/05/10 23/08/10 22/12/08 - -
Price 0.4000 0.4400 0.3200 0.2900 0.2000 0.7000 0.0000 -
P/RPS 1.52 5.09 0.49 0.86 0.59 0.65 0.00 -
  YoY % -70.14% 938.78% -43.02% 45.76% -9.23% 0.00% -
  Horiz. % 233.85% 783.08% 75.38% 132.31% 90.77% 100.00% -
P/EPS -121.21 -4,400.00 2.47 -1.73 -1.19 -2.35 0.00 -
  YoY % 97.25% -178,237.66% 242.77% -45.38% 49.36% 0.00% -
  Horiz. % 5,157.87% 187,234.05% -105.11% 73.62% 50.64% 100.00% -
EY -0.83 -0.02 40.41 -57.81 -83.90 -42.60 0.00 -
  YoY % -4,050.00% -100.05% 169.90% 31.10% -96.95% 0.00% -
  Horiz. % 1.95% 0.05% -94.86% 135.70% 196.95% 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 1.43 1.69 1.23 0.00 0.00 1.27 0.00 -
  YoY % -15.38% 37.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.60% 133.07% 96.85% 0.00% 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
 
 

199  377  550  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 CME 0.125+0.01 
 SAPNRG 0.12+0.005 
 HBGLOB 0.195-0.015 
 MTRONIC-WA 0.035+0.005 
 RSAWIT 0.33+0.02 
 XOX 0.19-0.005 
 TDM 0.28+0.015 
 IRIS 0.34+0.015 
 TDEX 0.18-0.005 

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