Highlights

[NICE] YoY Cumulative Quarter Result on 2014-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -89.74%    YoY -     105.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Revenue 7,226 9,388 7,980 24,340 13,481 21,326 25,666 -20.56%
  YoY % -23.03% 17.64% -67.21% 80.55% -36.79% -16.91% -
  Horiz. % 28.15% 36.58% 31.09% 94.83% 52.52% 83.09% 100.00%
PBT -2,538 1,899 1,174 -1,176 5,217 -1,677 -1,086 16.67%
  YoY % -233.65% 61.75% 199.83% -122.54% 411.09% -54.42% -
  Horiz. % 233.70% -174.86% -108.10% 108.29% -480.39% 154.42% 100.00%
Tax 0 0 0 0 0 0 -19 -
  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%
NP -2,538 1,899 1,174 -1,176 5,217 -1,677 -1,105 16.30%
  YoY % -233.65% 61.75% 199.83% -122.54% 411.09% -51.76% -
  Horiz. % 229.68% -171.86% -106.24% 106.43% -472.13% 151.76% 100.00%
NP to SH -2,538 2,537 2,355 478 5,661 -1,310 -677 27.12%
  YoY % -200.04% 7.73% 392.68% -91.56% 532.14% -93.50% -
  Horiz. % 374.89% -374.74% -347.86% -70.61% -836.19% 193.50% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,764 7,489 6,806 25,516 8,264 23,003 26,771 -16.74%
  YoY % 30.38% 10.04% -73.33% 208.76% -64.07% -14.07% -
  Horiz. % 36.47% 27.97% 25.42% 95.31% 30.87% 85.93% 100.00%
Net Worth 16,651 24,220 19,394 5,974 1,179 15,342 11,211 7.45%
  YoY % -31.25% 24.89% 224.59% 406.62% -92.31% 36.85% -
  Horiz. % 148.53% 216.04% 172.98% 53.29% 10.52% 136.85% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 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
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 16,651 24,220 19,394 5,974 1,179 15,342 11,211 7.45%
  YoY % -31.25% 24.89% 224.59% 406.62% -92.31% 36.85% -
  Horiz. % 148.53% 216.04% 172.98% 53.29% 10.52% 136.85% 100.00%
NOSH 333,037 302,762 277,058 129,380 117,937 118,018 43,121 44.95%
  YoY % 10.00% 9.28% 114.14% 9.70% -0.07% 173.69% -
  Horiz. % 772.33% 702.12% 642.51% 300.04% 273.50% 273.69% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -35.12 % 20.23 % 14.71 % -4.83 % 38.70 % -7.86 % -4.31 % 46.37%
  YoY % -273.60% 37.53% 404.55% -112.48% 592.37% -82.37% -
  Horiz. % 814.85% -469.37% -341.30% 112.06% -897.91% 182.37% 100.00%
ROE -15.24 % 10.47 % 12.14 % 8.00 % 480.00 % -8.54 % -6.04 % 18.30%
  YoY % -245.56% -13.76% 51.75% -98.33% 5,720.61% -41.39% -
  Horiz. % 252.32% -173.34% -200.99% -132.45% -7,947.02% 141.39% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.17 3.10 2.88 20.37 11.43 18.07 59.52 -45.19%
  YoY % -30.00% 7.64% -85.86% 78.22% -36.75% -69.64% -
  Horiz. % 3.65% 5.21% 4.84% 34.22% 19.20% 30.36% 100.00%
EPS -0.76 0.84 0.85 0.40 4.80 -1.11 -1.57 -12.34%
  YoY % -190.48% -1.18% 112.50% -91.67% 532.43% 29.30% -
  Horiz. % 48.41% -53.50% -54.14% -25.48% -305.73% 70.70% 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 0.0800 0.0700 0.0500 0.0100 0.1300 0.2600 -25.87%
  YoY % -37.50% 14.29% 40.00% 400.00% -92.31% -50.00% -
  Horiz. % 19.23% 30.77% 26.92% 19.23% 3.85% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.03 1.34 1.14 3.47 1.92 3.04 3.65 -20.53%
  YoY % -23.13% 17.54% -67.15% 80.73% -36.84% -16.71% -
  Horiz. % 28.22% 36.71% 31.23% 95.07% 52.60% 83.29% 100.00%
EPS -0.36 0.36 0.34 0.07 0.81 -0.19 -0.10 26.19%
  YoY % -200.00% 5.88% 385.71% -91.36% 526.32% -90.00% -
  Horiz. % 360.00% -360.00% -340.00% -70.00% -810.00% 190.00% 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 0.0237 0.0345 0.0276 0.0085 0.0017 0.0218 0.0160 7.40%
  YoY % -31.30% 25.00% 224.71% 400.00% -92.20% 36.25% -
  Horiz. % 148.12% 215.62% 172.50% 53.12% 10.62% 136.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 -
Price 0.0550 0.0750 0.1800 0.1400 0.1700 0.1050 0.2300 -
P/RPS 2.53 2.42 6.25 0.00 1.49 0.58 0.39 40.43%
  YoY % 4.55% -61.28% 0.00% 0.00% 156.90% 48.72% -
  Horiz. % 648.72% 620.51% 1,602.56% 0.00% 382.05% 148.72% 100.00%
P/EPS -7.22 8.95 21.18 0.00 3.54 -9.46 -14.65 -12.06%
  YoY % -180.67% -57.74% 0.00% 0.00% 137.42% 35.43% -
  Horiz. % 49.28% -61.09% -144.57% -0.00% -24.16% 64.57% 100.00%
EY -13.86 11.17 4.72 0.00 28.24 -10.57 -6.83 13.71%
  YoY % -224.08% 136.65% 0.00% 0.00% 367.17% -54.76% -
  Horiz. % 202.93% -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 1.10 0.94 2.57 0.00 17.00 0.81 0.88 4.14%
  YoY % 17.02% -63.42% 0.00% 0.00% 1,998.77% -7.95% -
  Horiz. % 125.00% 106.82% 292.05% 0.00% 1,931.82% 92.05% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/18 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 -
Price 0.0550 0.0900 0.1250 0.1050 0.1050 0.1850 0.1400 -
P/RPS 2.53 2.90 4.34 0.00 0.92 1.02 0.24 53.37%
  YoY % -12.76% -33.18% 0.00% 0.00% -9.80% 325.00% -
  Horiz. % 1,054.17% 1,208.33% 1,808.33% 0.00% 383.33% 425.00% 100.00%
P/EPS -7.22 10.74 14.71 0.00 2.19 -16.67 -8.92 -3.77%
  YoY % -167.23% -26.99% 0.00% 0.00% 113.14% -86.88% -
  Horiz. % 80.94% -120.40% -164.91% -0.00% -24.55% 186.88% 100.00%
EY -13.86 9.31 6.80 0.00 45.71 -6.00 -11.21 3.93%
  YoY % -248.87% 36.91% 0.00% 0.00% 861.83% 46.48% -
  Horiz. % 123.64% -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 1.10 1.13 1.79 0.00 10.50 1.42 0.54 13.79%
  YoY % -2.65% -36.87% 0.00% 0.00% 639.44% 162.96% -
  Horiz. % 203.70% 209.26% 331.48% 0.00% 1,944.44% 262.96% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers