Highlights

[NICE] YoY Cumulative Quarter Result on 2017-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -20.89%    YoY -     9.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Revenue 4,950 9,762 12,772 11,132 31,542 30,814 29,595 -24.05%
  YoY % -49.29% -23.57% 14.73% -64.71% 2.36% 4.12% -
  Horiz. % 16.73% 32.99% 43.16% 37.61% 106.58% 104.12% 100.00%
PBT -308 -5,080 1,136 757 -2,656 -2,874 -2,583 -27.90%
  YoY % 93.94% -547.18% 50.07% 128.50% 7.59% -11.27% -
  Horiz. % 11.92% 196.67% -43.98% -29.31% 102.83% 111.27% 100.00%
Tax 0 0 0 -4 0 0 -19 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 21.05% -0.00% -0.00% 100.00%
NP -308 -5,080 1,136 753 -2,656 -2,874 -2,602 -27.98%
  YoY % 93.94% -547.18% 50.86% 128.35% 7.59% -10.45% -
  Horiz. % 11.84% 195.23% -43.66% -28.94% 102.08% 110.45% 100.00%
NP to SH -308 -5,080 2,007 1,837 -424 -2,133 -1,949 -24.71%
  YoY % 93.94% -353.11% 9.25% 533.25% 80.12% -9.44% -
  Horiz. % 15.80% 260.65% -102.98% -94.25% 21.75% 109.44% 100.00%
Tax Rate - % - % - % 0.53 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 5,258 14,842 11,636 10,379 34,198 33,688 32,197 -24.33%
  YoY % -64.57% 27.55% 12.11% -69.65% 1.51% 4.63% -
  Horiz. % 16.33% 46.10% 36.14% 32.24% 106.21% 104.63% 100.00%
Net Worth 30,606 13,321 24,732 20,092 5,653 15,319 7,796 23.41%
  YoY % 129.76% -46.14% 23.09% 255.40% -63.10% 96.51% -
  Horiz. % 392.60% 170.88% 317.24% 257.72% 72.52% 196.51% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Net Worth 30,606 13,321 24,732 20,092 5,653 15,319 7,796 23.41%
  YoY % 129.76% -46.14% 23.09% 255.40% -63.10% 96.51% -
  Horiz. % 392.60% 170.88% 317.24% 257.72% 72.52% 196.51% 100.00%
NOSH 612,137 333,037 309,153 287,031 231,025 117,845 51,973 46.13%
  YoY % 83.80% 7.73% 7.71% 24.24% 96.04% 126.74% -
  Horiz. % 1,177.79% 640.79% 594.83% 552.27% 444.51% 226.74% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
NP Margin -6.22 % -52.04 % 8.89 % 6.76 % -8.42 % -9.33 % -8.79 % -5.18%
  YoY % 88.05% -685.38% 31.51% 180.29% 9.75% -6.14% -
  Horiz. % 70.76% 592.04% -101.14% -76.91% 95.79% 106.14% 100.00%
ROE -1.01 % -38.13 % 8.11 % 9.14 % -7.50 % -13.92 % -25.00 % -38.96%
  YoY % 97.35% -570.16% -11.27% 221.87% 46.12% 44.32% -
  Horiz. % 4.04% 152.52% -32.44% -36.56% 30.00% 55.68% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 0.81 2.93 4.13 3.88 22.32 26.15 56.94 -48.01%
  YoY % -72.35% -29.06% 6.44% -82.62% -14.65% -54.07% -
  Horiz. % 1.42% 5.15% 7.25% 6.81% 39.20% 45.93% 100.00%
EPS -0.07 -1.53 0.66 0.64 -0.30 -1.81 -3.75 -45.79%
  YoY % 95.42% -331.82% 3.13% 313.33% 83.43% 51.73% -
  Horiz. % 1.87% 40.80% -17.60% -17.07% 8.00% 48.27% 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 0.0400 0.0800 0.0700 0.0400 0.1300 0.1500 -15.55%
  YoY % 25.00% -50.00% 14.29% 75.00% -69.23% -13.33% -
  Horiz. % 33.33% 26.67% 53.33% 46.67% 26.67% 86.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 0.70 1.39 1.82 1.58 4.49 4.39 4.21 -24.12%
  YoY % -49.64% -23.63% 15.19% -64.81% 2.28% 4.28% -
  Horiz. % 16.63% 33.02% 43.23% 37.53% 106.65% 104.28% 100.00%
EPS -0.04 -0.72 0.29 0.26 -0.06 -0.30 -0.28 -25.87%
  YoY % 94.44% -348.28% 11.54% 533.33% 80.00% -7.14% -
  Horiz. % 14.29% 257.14% -103.57% -92.86% 21.43% 107.14% 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 0.0436 0.0190 0.0352 0.0286 0.0080 0.0218 0.0111 23.42%
  YoY % 129.47% -46.02% 23.08% 257.50% -63.30% 96.40% -
  Horiz. % 392.79% 171.17% 317.12% 257.66% 72.07% 196.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 -
Price 0.0350 0.0400 0.0950 0.1050 0.1950 0.1500 0.1200 -
P/RPS 4.33 1.36 2.30 2.71 0.00 0.57 0.21 59.28%
  YoY % 218.38% -40.87% -15.13% 0.00% 0.00% 171.43% -
  Horiz. % 2,061.90% 647.62% 1,095.24% 1,290.48% 0.00% 271.43% 100.00%
P/EPS -69.56 -2.62 14.63 16.41 0.00 -8.29 -3.20 60.58%
  YoY % -2,554.96% -117.91% -10.85% 0.00% 0.00% -159.06% -
  Horiz. % 2,173.75% 81.88% -457.19% -512.81% -0.00% 259.06% 100.00%
EY -1.44 -38.13 6.83 6.10 0.00 -12.07 -31.25 -37.71%
  YoY % 96.22% -658.27% 11.97% 0.00% 0.00% 61.38% -
  Horiz. % 4.61% 122.02% -21.86% -19.52% -0.00% 38.62% 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 0.70 1.00 1.19 1.50 0.00 1.15 0.80 -2.03%
  YoY % -30.00% -15.97% -20.67% 0.00% 0.00% 43.75% -
  Horiz. % 87.50% 125.00% 148.75% 187.50% 0.00% 143.75% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 28/05/19 - 30/05/17 27/05/16 30/10/15 22/11/13 30/11/12 -
Price 0.0250 0.0400 0.0900 0.1050 0.1050 0.1450 0.1300 -
P/RPS 3.09 1.36 2.18 2.71 0.00 0.55 0.23 49.12%
  YoY % 127.21% -37.61% -19.56% 0.00% 0.00% 139.13% -
  Horiz. % 1,343.48% 591.30% 947.83% 1,178.26% 0.00% 239.13% 100.00%
P/EPS -49.69 -2.62 13.86 16.41 0.00 -8.01 -3.47 50.59%
  YoY % -1,796.56% -118.90% -15.54% 0.00% 0.00% -130.84% -
  Horiz. % 1,431.99% 75.50% -399.42% -472.91% -0.00% 230.84% 100.00%
EY -2.01 -38.13 7.21 6.10 0.00 -12.48 -28.85 -33.62%
  YoY % 94.73% -628.85% 18.20% 0.00% 0.00% 56.74% -
  Horiz. % 6.97% 132.17% -24.99% -21.14% -0.00% 43.26% 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 0.50 1.00 1.13 1.50 0.00 1.12 0.87 -8.17%
  YoY % -50.00% -11.50% -24.67% 0.00% 0.00% 28.74% -
  Horiz. % 57.47% 114.94% 129.89% 172.41% 0.00% 128.74% 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.
 


 

182  233  510  1369 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.515-0.01 
 KNM 0.43-0.01 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.045-0.015 
 BORNOIL 0.0450.00 
 HSI-C7K 0.42+0.045 
Partners & Brokers