Highlights

[NICE] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     1,309.62%    YoY -     532.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Revenue 9,388 7,980 24,340 13,481 21,326 25,666 17,914 -10.20%
  YoY % 17.64% -67.21% 80.55% -36.79% -16.91% 43.27% -
  Horiz. % 52.41% 44.55% 135.87% 75.25% 119.05% 143.27% 100.00%
PBT 1,899 1,174 -1,176 5,217 -1,677 -1,086 5,874 -17.14%
  YoY % 61.75% 199.83% -122.54% 411.09% -54.42% -118.49% -
  Horiz. % 32.33% 19.99% -20.02% 88.82% -28.55% -18.49% 100.00%
Tax 0 0 0 0 0 -19 -85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 77.65% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 22.35% 100.00%
NP 1,899 1,174 -1,176 5,217 -1,677 -1,105 5,789 -16.94%
  YoY % 61.75% 199.83% -122.54% 411.09% -51.76% -119.09% -
  Horiz. % 32.80% 20.28% -20.31% 90.12% -28.97% -19.09% 100.00%
NP to SH 2,537 2,355 478 5,661 -1,310 -677 5,791 -12.84%
  YoY % 7.73% 392.68% -91.56% 532.14% -93.50% -111.69% -
  Horiz. % 43.81% 40.67% 8.25% 97.76% -22.62% -11.69% 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% 0.00% 100.00%
Total Cost 7,489 6,806 25,516 8,264 23,003 26,771 12,125 -7.71%
  YoY % 10.04% -73.33% 208.76% -64.07% -14.07% 120.79% -
  Horiz. % 61.76% 56.13% 210.44% 68.16% 189.72% 220.79% 100.00%
Net Worth 24,220 19,394 5,974 1,179 15,342 11,211 11,194 13.71%
  YoY % 24.89% 224.59% 406.62% -92.31% 36.85% 0.15% -
  Horiz. % 216.36% 173.25% 53.37% 10.54% 137.05% 100.15% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 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
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Net Worth 24,220 19,394 5,974 1,179 15,342 11,211 11,194 13.71%
  YoY % 24.89% 224.59% 406.62% -92.31% 36.85% 0.15% -
  Horiz. % 216.36% 173.25% 53.37% 10.54% 137.05% 100.15% 100.00%
NOSH 302,762 277,058 129,380 117,937 118,018 43,121 43,055 38.37%
  YoY % 9.28% 114.14% 9.70% -0.07% 173.69% 0.15% -
  Horiz. % 703.19% 643.49% 300.50% 273.92% 274.11% 100.15% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
NP Margin 20.23 % 14.71 % -4.83 % 38.70 % -7.86 % -4.31 % 32.32 % -7.50%
  YoY % 37.53% 404.55% -112.48% 592.37% -82.37% -113.34% -
  Horiz. % 62.59% 45.51% -14.94% 119.74% -24.32% -13.34% 100.00%
ROE 10.47 % 12.14 % 8.00 % 480.00 % -8.54 % -6.04 % 51.73 % -23.36%
  YoY % -13.76% 51.75% -98.33% 5,720.61% -41.39% -111.68% -
  Horiz. % 20.24% 23.47% 15.46% 927.89% -16.51% -11.68% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 3.10 2.88 20.37 11.43 18.07 59.52 41.61 -35.11%
  YoY % 7.64% -85.86% 78.22% -36.75% -69.64% 43.04% -
  Horiz. % 7.45% 6.92% 48.95% 27.47% 43.43% 143.04% 100.00%
EPS 0.84 0.85 0.40 4.80 -1.11 -1.57 13.45 -36.99%
  YoY % -1.18% 112.50% -91.67% 532.43% 29.30% -111.67% -
  Horiz. % 6.25% 6.32% 2.97% 35.69% -8.25% -11.67% 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 0.0800 0.0700 0.0500 0.0100 0.1300 0.2600 0.2600 -17.82%
  YoY % 14.29% 40.00% 400.00% -92.31% -50.00% 0.00% -
  Horiz. % 30.77% 26.92% 19.23% 3.85% 50.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 1.34 1.14 3.47 1.92 3.04 3.65 2.55 -10.16%
  YoY % 17.54% -67.15% 80.73% -36.84% -16.71% 43.14% -
  Horiz. % 52.55% 44.71% 136.08% 75.29% 119.22% 143.14% 100.00%
EPS 0.36 0.34 0.07 0.81 -0.19 -0.10 0.82 -12.81%
  YoY % 5.88% 385.71% -91.36% 526.32% -90.00% -112.20% -
  Horiz. % 43.90% 41.46% 8.54% 98.78% -23.17% -12.20% 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 0.0345 0.0276 0.0085 0.0017 0.0218 0.0160 0.0159 13.77%
  YoY % 25.00% 224.71% 400.00% -92.20% 36.25% 0.63% -
  Horiz. % 216.98% 173.58% 53.46% 10.69% 137.11% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/12/10 -
Price 0.0750 0.1800 0.1400 0.1700 0.1050 0.2300 0.1700 -
P/RPS 2.42 6.25 0.00 1.49 0.58 0.39 0.00 -
  YoY % -61.28% 0.00% 0.00% 156.90% 48.72% 0.00% -
  Horiz. % 620.51% 1,602.56% 0.00% 382.05% 148.72% 100.00% -
P/EPS 8.95 21.18 0.00 3.54 -9.46 -14.65 0.00 -
  YoY % -57.74% 0.00% 0.00% 137.42% 35.43% 0.00% -
  Horiz. % -61.09% -144.57% -0.00% -24.16% 64.57% 100.00% -
EY 11.17 4.72 0.00 28.24 -10.57 -6.83 0.00 -
  YoY % 136.65% 0.00% 0.00% 367.17% -54.76% 0.00% -
  Horiz. % -163.54% -69.11% -0.00% -413.47% 154.76% 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 0.94 2.57 0.00 17.00 0.81 0.88 0.65 6.34%
  YoY % -63.42% 0.00% 0.00% 1,998.77% -7.95% 35.38% -
  Horiz. % 144.62% 395.38% 0.00% 2,615.38% 124.62% 135.38% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 23/02/11 -
Price 0.0900 0.1250 0.1050 0.1050 0.1850 0.1400 0.1700 -
P/RPS 2.90 4.34 0.00 0.92 1.02 0.24 0.00 -
  YoY % -33.18% 0.00% 0.00% -9.80% 325.00% 0.00% -
  Horiz. % 1,208.33% 1,808.33% 0.00% 383.33% 425.00% 100.00% -
P/EPS 10.74 14.71 0.00 2.19 -16.67 -8.92 0.00 -
  YoY % -26.99% 0.00% 0.00% 113.14% -86.88% 0.00% -
  Horiz. % -120.40% -164.91% -0.00% -24.55% 186.88% 100.00% -
EY 9.31 6.80 0.00 45.71 -6.00 -11.21 0.00 -
  YoY % 36.91% 0.00% 0.00% 861.83% 46.48% 0.00% -
  Horiz. % -83.05% -60.66% -0.00% -407.76% 53.52% 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 1.13 1.79 0.00 10.50 1.42 0.54 0.65 9.65%
  YoY % -36.87% 0.00% 0.00% 639.44% 162.96% -16.92% -
  Horiz. % 173.85% 275.38% 0.00% 1,615.38% 218.46% 83.08% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers