Highlights

[NICE] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -144.40%    YoY -     -93.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Revenue 7,980 24,340 13,481 21,326 25,666 17,914 8,959 -1.76%
  YoY % -67.21% 80.55% -36.79% -16.91% 43.27% 99.96% -
  Horiz. % 89.07% 271.68% 150.47% 238.04% 286.48% 199.96% 100.00%
PBT 1,174 -1,176 5,217 -1,677 -1,086 5,874 -5,882 -
  YoY % 199.83% -122.54% 411.09% -54.42% -118.49% 199.86% -
  Horiz. % -19.96% 19.99% -88.69% 28.51% 18.46% -99.86% 100.00%
Tax 0 0 0 0 -19 -85 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 77.65% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 22.35% 100.00% -
NP 1,174 -1,176 5,217 -1,677 -1,105 5,789 -5,882 -
  YoY % 199.83% -122.54% 411.09% -51.76% -119.09% 198.42% -
  Horiz. % -19.96% 19.99% -88.69% 28.51% 18.79% -98.42% 100.00%
NP to SH 2,355 478 5,661 -1,310 -677 5,791 -5,882 -
  YoY % 392.68% -91.56% 532.14% -93.50% -111.69% 198.45% -
  Horiz. % -40.04% -8.13% -96.24% 22.27% 11.51% -98.45% 100.00%
Tax Rate - % - % - % - % - % 1.45 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 6,806 25,516 8,264 23,003 26,771 12,125 14,841 -11.29%
  YoY % -73.33% 208.76% -64.07% -14.07% 120.79% -18.30% -
  Horiz. % 45.86% 171.93% 55.68% 155.00% 180.39% 81.70% 100.00%
Net Worth 19,394 5,974 1,179 15,342 11,211 11,194 16,793 2.24%
  YoY % 224.59% 406.62% -92.31% 36.85% 0.15% -33.34% -
  Horiz. % 115.49% 35.58% 7.02% 91.36% 66.76% 66.66% 100.00%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 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
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Net Worth 19,394 5,974 1,179 15,342 11,211 11,194 16,793 2.24%
  YoY % 224.59% 406.62% -92.31% 36.85% 0.15% -33.34% -
  Horiz. % 115.49% 35.58% 7.02% 91.36% 66.76% 66.66% 100.00%
NOSH 277,058 129,380 117,937 118,018 43,121 43,055 43,060 33.12%
  YoY % 114.14% 9.70% -0.07% 173.69% 0.15% -0.01% -
  Horiz. % 643.42% 300.47% 273.89% 274.08% 100.14% 99.99% 100.00%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
NP Margin 14.71 % -4.83 % 38.70 % -7.86 % -4.31 % 32.32 % -65.65 % -
  YoY % 404.55% -112.48% 592.37% -82.37% -113.34% 149.23% -
  Horiz. % -22.41% 7.36% -58.95% 11.97% 6.57% -49.23% 100.00%
ROE 12.14 % 8.00 % 480.00 % -8.54 % -6.04 % 51.73 % -35.03 % -
  YoY % 51.75% -98.33% 5,720.61% -41.39% -111.68% 247.67% -
  Horiz. % -34.66% -22.84% -1,370.25% 24.38% 17.24% -147.67% 100.00%
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
RPS 2.88 20.37 11.43 18.07 59.52 41.61 20.81 -26.21%
  YoY % -85.86% 78.22% -36.75% -69.64% 43.04% 99.95% -
  Horiz. % 13.84% 97.89% 54.93% 86.83% 286.02% 199.95% 100.00%
EPS 0.85 0.40 4.80 -1.11 -1.57 13.45 -13.66 -
  YoY % 112.50% -91.67% 532.43% 29.30% -111.67% 198.46% -
  Horiz. % -6.22% -2.93% -35.14% 8.13% 11.49% -98.46% 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 0.0700 0.0500 0.0100 0.1300 0.2600 0.2600 0.3900 -23.20%
  YoY % 40.00% 400.00% -92.31% -50.00% 0.00% -33.33% -
  Horiz. % 17.95% 12.82% 2.56% 33.33% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
RPS 1.14 3.47 1.92 3.04 3.65 2.55 1.28 -1.76%
  YoY % -67.15% 80.73% -36.84% -16.71% 43.14% 99.22% -
  Horiz. % 89.06% 271.09% 150.00% 237.50% 285.16% 199.22% 100.00%
EPS 0.34 0.07 0.81 -0.19 -0.10 0.82 -0.84 -
  YoY % 385.71% -91.36% 526.32% -90.00% -112.20% 197.62% -
  Horiz. % -40.48% -8.33% -96.43% 22.62% 11.90% -97.62% 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 0.0276 0.0085 0.0017 0.0218 0.0160 0.0159 0.0239 2.24%
  YoY % 224.71% 400.00% -92.20% 36.25% 0.63% -33.47% -
  Horiz. % 115.48% 35.56% 7.11% 91.21% 66.95% 66.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/12/10 30/06/09 -
Price 0.1800 0.1400 0.1700 0.1050 0.2300 0.1700 0.5500 -
P/RPS 6.25 0.00 1.49 0.58 0.39 0.00 2.64 14.16%
  YoY % 0.00% 0.00% 156.90% 48.72% 0.00% 0.00% -
  Horiz. % 236.74% 0.00% 56.44% 21.97% 14.77% 0.00% 100.00%
P/EPS 21.18 0.00 3.54 -9.46 -14.65 0.00 -4.03 -
  YoY % 0.00% 0.00% 137.42% 35.43% 0.00% 0.00% -
  Horiz. % -525.56% -0.00% -87.84% 234.74% 363.52% -0.00% 100.00%
EY 4.72 0.00 28.24 -10.57 -6.83 0.00 -24.84 -
  YoY % 0.00% 0.00% 367.17% -54.76% 0.00% 0.00% -
  Horiz. % -19.00% -0.00% -113.69% 42.55% 27.50% -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 2.57 0.00 17.00 0.81 0.88 0.65 1.41 9.66%
  YoY % 0.00% 0.00% 1,998.77% -7.95% 35.38% -53.90% -
  Horiz. % 182.27% 0.00% 1,205.67% 57.45% 62.41% 46.10% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 CAGR
Date 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 23/02/11 19/08/09 -
Price 0.1250 0.1050 0.1050 0.1850 0.1400 0.1700 0.8500 -
P/RPS 4.34 0.00 0.92 1.02 0.24 0.00 4.09 0.92%
  YoY % 0.00% 0.00% -9.80% 325.00% 0.00% 0.00% -
  Horiz. % 106.11% 0.00% 22.49% 24.94% 5.87% 0.00% 100.00%
P/EPS 14.71 0.00 2.19 -16.67 -8.92 0.00 -6.22 -
  YoY % 0.00% 0.00% 113.14% -86.88% 0.00% 0.00% -
  Horiz. % -236.50% -0.00% -35.21% 268.01% 143.41% -0.00% 100.00%
EY 6.80 0.00 45.71 -6.00 -11.21 0.00 -16.07 -
  YoY % 0.00% 0.00% 861.83% 46.48% 0.00% 0.00% -
  Horiz. % -42.31% -0.00% -284.44% 37.34% 69.76% -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 1.79 0.00 10.50 1.42 0.54 0.65 2.18 -2.98%
  YoY % 0.00% 0.00% 639.44% 162.96% -16.92% -70.18% -
  Horiz. % 82.11% 0.00% 481.65% 65.14% 24.77% 29.82% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers