Highlights

[NICE] YoY Quarter Result on 2013-09-30 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -6.33%    YoY -     35.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Revenue 3,384 3,152 7,201 9,488 3,929 5,570 2,616 3.49%
  YoY % 7.36% -56.23% -24.10% 141.49% -29.46% 112.92% -
  Horiz. % 129.36% 120.49% 275.27% 362.69% 150.19% 212.92% 100.00%
PBT -763 -417 -1,480 -1,197 -1,497 89 104 -
  YoY % -82.97% 71.82% -23.64% 20.04% -1,782.02% -14.42% -
  Horiz. % -733.65% -400.96% -1,423.08% -1,150.96% -1,439.42% 85.58% 100.00%
Tax 0 -4 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP -763 -421 -1,480 -1,197 -1,497 89 104 -
  YoY % -81.24% 71.55% -23.64% 20.04% -1,782.02% -14.42% -
  Horiz. % -733.65% -404.81% -1,423.08% -1,150.96% -1,439.42% 85.58% 100.00%
NP to SH -530 -518 -901 -823 -1,272 89 104 -
  YoY % -2.32% 42.51% -9.48% 35.30% -1,529.21% -14.42% -
  Horiz. % -509.62% -498.08% -866.35% -791.35% -1,223.08% 85.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,147 3,573 8,681 10,685 5,426 5,481 2,512 6.91%
  YoY % 16.06% -58.84% -18.76% 96.92% -1.00% 118.19% -
  Horiz. % 165.09% 142.24% 345.58% 425.36% 216.00% 218.19% 100.00%
Net Worth 24,732 21,329 9,241 15,284 13,158 11,019 17,333 4.85%
  YoY % 15.95% 130.81% -39.54% 16.15% 19.42% -36.43% -
  Horiz. % 142.69% 123.05% 53.31% 88.18% 75.92% 63.57% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 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
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Net Worth 24,732 21,329 9,241 15,284 13,158 11,019 17,333 4.85%
  YoY % 15.95% 130.81% -39.54% 16.15% 19.42% -36.43% -
  Horiz. % 142.69% 123.05% 53.31% 88.18% 75.92% 63.57% 100.00%
NOSH 309,153 304,705 231,025 117,571 87,724 42,380 43,333 29.93%
  YoY % 1.46% 31.89% 96.50% 34.02% 106.99% -2.20% -
  Horiz. % 713.43% 703.17% 533.14% 271.32% 202.44% 97.80% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
NP Margin -22.55 % -13.36 % -20.55 % -12.62 % -38.10 % 1.60 % 3.98 % -
  YoY % -68.79% 34.99% -62.84% 66.88% -2,481.25% -59.80% -
  Horiz. % -566.58% -335.68% -516.33% -317.09% -957.29% 40.20% 100.00%
ROE -2.14 % -2.43 % -9.75 % -5.38 % -9.67 % 0.81 % 0.60 % -
  YoY % 11.93% 75.08% -81.23% 44.36% -1,293.83% 35.00% -
  Horiz. % -356.67% -405.00% -1,625.00% -896.67% -1,611.67% 135.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
RPS 1.09 1.03 3.12 8.07 4.48 13.14 6.04 -20.40%
  YoY % 5.83% -66.99% -61.34% 80.13% -65.91% 117.55% -
  Horiz. % 18.05% 17.05% 51.66% 133.61% 74.17% 217.55% 100.00%
EPS -0.17 -0.17 -0.39 -0.70 -1.45 0.21 0.24 -
  YoY % 0.00% 56.41% 44.29% 51.72% -790.48% -12.50% -
  Horiz. % -70.83% -70.83% -162.50% -291.67% -604.17% 87.50% 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 0.0400 0.1300 0.1500 0.2600 0.4000 -19.30%
  YoY % 14.29% 75.00% -69.23% -13.33% -42.31% -35.00% -
  Horiz. % 20.00% 17.50% 10.00% 32.50% 37.50% 65.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
RPS 0.48 0.45 1.03 1.35 0.56 0.79 0.37 3.53%
  YoY % 6.67% -56.31% -23.70% 141.07% -29.11% 113.51% -
  Horiz. % 129.73% 121.62% 278.38% 364.86% 151.35% 213.51% 100.00%
EPS -0.08 -0.07 -0.13 -0.12 -0.18 0.01 0.01 -
  YoY % -14.29% 46.15% -8.33% 33.33% -1,900.00% 0.00% -
  Horiz. % -800.00% -700.00% -1,300.00% -1,200.00% -1,800.00% 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 0.0352 0.0304 0.0132 0.0218 0.0187 0.0157 0.0247 4.83%
  YoY % 15.79% 130.30% -39.45% 16.58% 19.11% -36.44% -
  Horiz. % 142.51% 123.08% 53.44% 88.26% 75.71% 63.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 31/03/11 30/09/09 -
Price 0.0950 0.1050 0.1950 0.1500 0.1200 0.1500 0.9000 -
P/RPS 8.68 10.15 0.00 1.86 2.68 1.14 14.91 -6.96%
  YoY % -14.48% 0.00% 0.00% -30.60% 135.09% -92.35% -
  Horiz. % 58.22% 68.08% 0.00% 12.47% 17.97% 7.65% 100.00%
P/EPS -55.41 -61.76 0.00 -21.43 -8.28 71.43 375.00 -
  YoY % 10.28% 0.00% 0.00% -158.82% -111.59% -80.95% -
  Horiz. % -14.78% -16.47% 0.00% -5.71% -2.21% 19.05% 100.00%
EY -1.80 -1.62 0.00 -4.67 -12.08 1.40 0.27 -
  YoY % -11.11% 0.00% 0.00% 61.34% -962.86% 418.52% -
  Horiz. % -666.67% -600.00% 0.00% -1,729.63% -4,474.07% 518.52% 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 1.19 1.50 0.00 1.15 0.80 0.58 2.25 -8.14%
  YoY % -20.67% 0.00% 0.00% 43.75% 37.93% -74.22% -
  Horiz. % 52.89% 66.67% 0.00% 51.11% 35.56% 25.78% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Date 30/05/17 27/05/16 30/10/15 22/11/13 30/11/12 06/05/11 23/11/09 -
Price 0.0900 0.1050 0.1050 0.1450 0.1300 0.2000 1.1000 -
P/RPS 8.22 10.15 0.00 1.80 2.90 1.52 18.22 -10.06%
  YoY % -19.01% 0.00% 0.00% -37.93% 90.79% -91.66% -
  Horiz. % 45.12% 55.71% 0.00% 9.88% 15.92% 8.34% 100.00%
P/EPS -52.50 -61.76 0.00 -20.71 -8.97 95.24 458.33 -
  YoY % 14.99% 0.00% 0.00% -130.88% -109.42% -79.22% -
  Horiz. % -11.45% -13.48% 0.00% -4.52% -1.96% 20.78% 100.00%
EY -1.90 -1.62 0.00 -4.83 -11.15 1.05 0.22 -
  YoY % -17.28% 0.00% 0.00% 56.68% -1,161.90% 377.27% -
  Horiz. % -863.64% -736.36% 0.00% -2,195.45% -5,068.18% 477.27% 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 1.50 0.00 1.12 0.87 0.77 2.75 -11.18%
  YoY % -24.67% 0.00% 0.00% 28.74% 12.99% -72.00% -
  Horiz. % 41.09% 54.55% 0.00% 40.73% 31.64% 28.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers