Highlights

[NICE] YoY Quarter Result on 2011-09-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
30-Sep-2011
Profit Trend QoQ -     98.07%    YoY -     -100.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Revenue 5,183 4,600 5,505 3,721 5,621 0 42,005 -41.38%
  YoY % 12.67% -16.44% 47.94% -33.80% 0.00% 0.00% -
  Horiz. % 12.34% 10.95% 13.11% 8.86% 13.38% 0.00% 100.00%
PBT -47 -249 -1,384 753 -4,277 0 -16,227 -77.50%
  YoY % 81.12% 82.01% -283.80% 117.61% 0.00% 0.00% -
  Horiz. % 0.29% 1.53% 8.53% -4.64% 26.36% -0.00% 100.00%
Tax 0 -62 0 -41 -6 0 1,131 -
  YoY % 0.00% 0.00% 0.00% -583.33% 0.00% 0.00% -
  Horiz. % 0.00% -5.48% 0.00% -3.63% -0.53% 0.00% 100.00%
NP -47 -311 -1,384 712 -4,283 0 -15,096 -77.08%
  YoY % 84.89% 77.53% -294.38% 116.62% 0.00% 0.00% -
  Horiz. % 0.31% 2.06% 9.17% -4.72% 28.37% -0.00% 100.00%
NP to SH -6 -311 -1,384 712 -4,283 0 -15,096 -86.45%
  YoY % 98.07% 77.53% -294.38% 116.62% 0.00% 0.00% -
  Horiz. % 0.04% 2.06% 9.17% -4.72% 28.37% -0.00% 100.00%
Tax Rate - % - % - % 5.44 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 5,230 4,911 6,889 3,009 9,904 0 57,101 -45.67%
  YoY % 6.50% -28.71% 128.95% -69.62% 0.00% 0.00% -
  Horiz. % 9.16% 8.60% 12.06% 5.27% 17.34% 0.00% 100.00%
Net Worth 15,599 11,230 11,641 11,219 23,674 33,290 33,290 -17.59%
  YoY % 38.91% -3.53% 3.76% -52.61% -28.88% 0.00% -
  Horiz. % 46.86% 33.73% 34.97% 33.70% 71.12% 100.00% 100.00%
Dividend
30/09/11 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
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Net Worth 15,599 11,230 11,641 11,219 23,674 33,290 33,290 -17.59%
  YoY % 38.91% -3.53% 3.76% -52.61% -28.88% 0.00% -
  Horiz. % 46.86% 33.73% 34.97% 33.70% 71.12% 100.00% 100.00%
NOSH 60,000 43,194 43,115 43,151 43,045 42,680 42,680 9.08%
  YoY % 38.91% 0.18% -0.08% 0.25% 0.86% 0.00% -
  Horiz. % 140.58% 101.20% 101.02% 101.10% 100.86% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
NP Margin -0.91 % -6.76 % -25.14 % 19.13 % -76.20 % - % -35.94 % -60.87%
  YoY % 86.54% 73.11% -231.42% 125.10% 0.00% 0.00% -
  Horiz. % 2.53% 18.81% 69.95% -53.23% 212.02% 0.00% 100.00%
ROE -0.04 % -2.77 % -11.89 % 6.35 % -18.09 % - % -45.35 % -83.39%
  YoY % 98.56% 76.70% -287.24% 135.10% 0.00% 0.00% -
  Horiz. % 0.09% 6.11% 26.22% -14.00% 39.89% 0.00% 100.00%
Per Share
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 8.64 10.65 12.77 8.62 13.06 - 98.42 -46.26%
  YoY % -18.87% -16.60% 48.14% -34.00% 0.00% 0.00% -
  Horiz. % 8.78% 10.82% 12.98% 8.76% 13.27% 0.00% 100.00%
EPS -0.01 -0.72 -3.21 1.65 -9.95 0.00 -35.37 -87.58%
  YoY % 98.61% 77.57% -294.55% 116.58% 0.00% 0.00% -
  Horiz. % 0.03% 2.04% 9.08% -4.66% 28.13% -0.00% 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 0.2600 0.2600 0.2700 0.2600 0.5500 0.7800 0.7800 -24.45%
  YoY % 0.00% -3.70% 3.85% -52.73% -29.49% 0.00% -
  Horiz. % 33.33% 33.33% 34.62% 33.33% 70.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 0.74 0.65 0.78 0.53 0.80 - 5.98 -41.34%
  YoY % 13.85% -16.67% 47.17% -33.75% 0.00% 0.00% -
  Horiz. % 12.37% 10.87% 13.04% 8.86% 13.38% 0.00% 100.00%
EPS 0.00 -0.04 -0.20 0.10 -0.61 0.00 -2.15 -
  YoY % 0.00% 80.00% -300.00% 116.39% 0.00% 0.00% -
  Horiz. % -0.00% 1.86% 9.30% -4.65% 28.37% -0.00% 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 0.0222 0.0160 0.0166 0.0160 0.0337 0.0474 0.0474 -17.60%
  YoY % 38.75% -3.61% 3.75% -52.52% -28.90% 0.00% -
  Horiz. % 46.84% 33.76% 35.02% 33.76% 71.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 -
Price 0.4400 0.2300 0.4500 0.2700 0.7000 1.8400 1.6500 -
P/RPS 5.09 2.16 0.00 0.00 5.36 0.00 1.68 32.70%
  YoY % 135.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 302.98% 128.57% 0.00% 0.00% 319.05% 0.00% 100.00%
P/EPS -4,400.00 -31.94 0.00 0.00 -7.04 0.00 -4.66 474.61%
  YoY % -13,675.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94,420.61% 685.41% -0.00% -0.00% 151.07% -0.00% 100.00%
EY -0.02 -3.13 0.00 0.00 -14.21 0.00 -21.44 -83.15%
  YoY % 99.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.09% 14.60% -0.00% -0.00% 66.28% -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 1.69 0.88 0.00 0.00 1.27 2.36 2.12 -5.62%
  YoY % 92.05% 0.00% 0.00% 0.00% -46.19% 11.32% -
  Horiz. % 79.72% 41.51% 0.00% 0.00% 59.91% 111.32% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 22/11/11 24/08/11 26/05/10 23/08/10 22/12/08 - 28/12/07 -
Price 0.4400 0.3200 0.2900 0.2000 0.7000 0.0000 1.8300 -
P/RPS 5.09 3.00 0.00 0.00 5.36 0.00 1.86 29.30%
  YoY % 69.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 273.66% 161.29% 0.00% 0.00% 288.17% 0.00% 100.00%
P/EPS -4,400.00 -44.44 0.00 0.00 -7.04 0.00 -5.17 459.57%
  YoY % -9,800.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85,106.38% 859.57% -0.00% -0.00% 136.17% -0.00% 100.00%
EY -0.02 -2.25 0.00 0.00 -14.21 0.00 -19.33 -82.70%
  YoY % 99.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.10% 11.64% -0.00% -0.00% 73.51% -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 1.69 1.23 0.00 0.00 1.27 0.00 2.35 -8.07%
  YoY % 37.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.91% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers