Highlights

[NICE] YoY Cumulative Quarter Result on 2011-12-31 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
31-Dec-2011
Profit Trend QoQ -     -2,300.00%    YoY -     -102.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Revenue 11,520 28,084 5,505 9,227 46,248 191,588 191,588 -49.04%
  YoY % -58.98% 410.15% -40.34% -80.05% -75.86% 0.00% -
  Horiz. % 6.01% 14.66% 2.87% 4.82% 24.14% 100.00% 100.00%
PBT -215 5,713 -1,384 -631 -12,742 -19,053 -19,053 -65.88%
  YoY % -103.76% 512.79% -119.33% 95.05% 33.12% 0.00% -
  Horiz. % 1.13% -29.98% 7.26% 3.31% 66.88% 100.00% 100.00%
Tax -18 -145 0 -41 -87 1,119 1,119 -
  YoY % 87.59% 0.00% 0.00% 52.87% -107.77% 0.00% -
  Horiz. % -1.61% -12.96% 0.00% -3.66% -7.77% 100.00% 100.00%
NP -233 5,568 -1,384 -672 -12,829 -17,934 -17,934 -64.71%
  YoY % -104.18% 502.31% -105.95% 94.76% 28.47% 0.00% -
  Horiz. % 1.30% -31.05% 7.72% 3.75% 71.53% 100.00% 100.00%
NP to SH -144 5,570 -1,384 -672 -12,829 -17,934 -17,934 -68.56%
  YoY % -102.59% 502.46% -105.95% 94.76% 28.47% 0.00% -
  Horiz. % 0.80% -31.06% 7.72% 3.75% 71.53% 100.00% 100.00%
Tax Rate - % 2.54 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 11,753 22,516 6,889 9,899 59,077 209,522 209,522 -49.88%
  YoY % -47.80% 226.84% -30.41% -83.24% -71.80% 0.00% -
  Horiz. % 5.61% 10.75% 3.29% 4.72% 28.20% 100.00% 100.00%
Net Worth 12,218 11,200 11,641 11,199 23,661 33,290 33,290 -21.37%
  YoY % 9.09% -3.79% 3.94% -52.67% -28.92% 0.00% -
  Horiz. % 36.70% 33.64% 34.97% 33.64% 71.08% 100.00% 100.00%
Dividend
31/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 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 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Net Worth 12,218 11,200 11,641 11,199 23,661 33,290 33,290 -21.37%
  YoY % 9.09% -3.79% 3.94% -52.67% -28.92% 0.00% -
  Horiz. % 36.70% 33.64% 34.97% 33.64% 71.08% 100.00% 100.00%
NOSH 43,636 43,078 43,115 43,076 43,021 42,679 42,679 0.53%
  YoY % 1.30% -0.09% 0.09% 0.13% 0.80% 0.00% -
  Horiz. % 102.24% 100.93% 101.02% 100.93% 100.80% 100.00% 100.00%
Ratio Analysis
31/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
NP Margin -2.02 % 19.83 % -25.14 % -7.28 % -27.74 % -9.36 % -9.36 % -30.77%
  YoY % -110.19% 178.88% -245.33% 73.76% -196.37% 0.00% -
  Horiz. % 21.58% -211.86% 268.59% 77.78% 296.37% 100.00% 100.00%
ROE -1.18 % 49.73 % -11.89 % -6.00 % -54.22 % -53.87 % -53.87 % -60.00%
  YoY % -102.37% 518.25% -98.17% 88.93% -0.65% 0.00% -
  Horiz. % 2.19% -92.31% 22.07% 11.14% 100.65% 100.00% 100.00%
Per Share
31/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 26.40 65.19 12.77 21.42 107.50 448.90 448.90 -49.31%
  YoY % -59.50% 410.49% -40.38% -80.07% -76.05% 0.00% -
  Horiz. % 5.88% 14.52% 2.84% 4.77% 23.95% 100.00% 100.00%
EPS -0.33 12.93 -3.21 -1.56 -29.82 -42.02 -42.02 -68.72%
  YoY % -102.55% 502.80% -105.77% 94.77% 29.03% 0.00% -
  Horiz. % 0.79% -30.77% 7.64% 3.71% 70.97% 100.00% 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 0.2700 0.2600 0.5500 0.7800 0.7800 -21.78%
  YoY % 7.69% -3.70% 3.85% -52.73% -29.49% 0.00% -
  Horiz. % 35.90% 33.33% 34.62% 33.33% 70.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 1.64 4.00 0.78 1.31 6.58 27.27 27.27 -49.04%
  YoY % -59.00% 412.82% -40.46% -80.09% -75.87% 0.00% -
  Horiz. % 6.01% 14.67% 2.86% 4.80% 24.13% 100.00% 100.00%
EPS -0.02 0.79 -0.20 -0.10 -1.83 -2.55 -2.55 -68.73%
  YoY % -102.53% 495.00% -100.00% 94.54% 28.24% 0.00% -
  Horiz. % 0.78% -30.98% 7.84% 3.92% 71.76% 100.00% 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 0.0174 0.0159 0.0166 0.0159 0.0337 0.0474 0.0474 -21.36%
  YoY % 9.43% -4.22% 4.40% -52.82% -28.90% 0.00% -
  Horiz. % 36.71% 33.54% 35.02% 33.54% 71.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 30/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 -
Price 0.4000 0.2300 0.4500 0.2700 0.7000 1.8400 1.6500 -
P/RPS 1.52 0.35 1.33 0.80 0.65 0.41 0.37 40.33%
  YoY % 334.29% -73.68% 66.25% 23.08% 58.54% 10.81% -
  Horiz. % 410.81% 94.59% 359.46% 216.22% 175.68% 110.81% 100.00%
P/EPS -121.21 1.78 -2.68 -1.61 -2.35 -4.38 -3.93 127.57%
  YoY % -6,909.55% 166.42% -66.46% 31.49% 46.35% -11.45% -
  Horiz. % 3,084.22% -45.29% 68.19% 40.97% 59.80% 111.45% 100.00%
EY -0.83 56.22 -37.25 -62.15 -42.60 -22.84 -25.47 -56.00%
  YoY % -101.48% 250.93% 40.06% -45.89% -86.51% 10.33% -
  Horiz. % 3.26% -220.73% 146.25% 244.01% 167.26% 89.67% 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 0.88 0.00 0.00 1.27 2.36 2.12 -9.01%
  YoY % 62.50% 0.00% 0.00% 0.00% -46.19% 11.32% -
  Horiz. % 67.45% 41.51% 0.00% 0.00% 59.91% 111.32% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 23/02/12 24/08/11 26/05/10 23/08/10 22/12/08 - 28/12/07 -
Price 0.4000 0.3200 0.2900 0.2000 0.7000 0.0000 1.8300 -
P/RPS 1.52 0.49 0.86 0.59 0.65 0.00 0.41 36.92%
  YoY % 210.20% -43.02% 45.76% -9.23% 0.00% 0.00% -
  Horiz. % 370.73% 119.51% 209.76% 143.90% 158.54% 0.00% 100.00%
P/EPS -121.21 2.47 -1.73 -1.19 -2.35 0.00 -4.36 121.98%
  YoY % -5,007.29% 242.77% -45.38% 49.36% 0.00% 0.00% -
  Horiz. % 2,780.05% -56.65% 39.68% 27.29% 53.90% -0.00% 100.00%
EY -0.83 40.41 -57.81 -83.90 -42.60 0.00 -22.96 -54.90%
  YoY % -102.05% 169.90% 31.10% -96.95% 0.00% 0.00% -
  Horiz. % 3.61% -176.00% 251.79% 365.42% 185.54% -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 1.43 1.23 0.00 0.00 1.27 0.00 2.35 -11.23%
  YoY % 16.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.85% 52.34% 0.00% 0.00% 54.04% 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.
 


 

229  293  534  1258 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 EKOVEST 0.835+0.02 
 HSI-C7J 0.105-0.02 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers