[NICE] YoY Quarter Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Revenue 2,201 2,225 6,197 4,421 9,054 3,467 8,982 -22.55% YoY % -1.08% -64.10% 40.17% -51.17% 161.15% -61.40% - Horiz. % 24.50% 24.77% 68.99% 49.22% 100.80% 38.60% 100.00%
PBT 168 -500 2,883 3,370 -674 -1,656 -611 - YoY % 133.60% -117.34% -14.45% 600.00% 59.30% -171.03% - Horiz. % -27.50% 81.83% -471.85% -551.55% 110.31% 271.03% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 168 -500 2,883 3,370 -674 -1,656 -611 - YoY % 133.60% -117.34% -14.45% 600.00% 59.30% -171.03% - Horiz. % -27.50% 81.83% -471.85% -551.55% 110.31% 271.03% 100.00%
NP to SH 168 -500 3,158 3,960 -468 -1,004 -536 - YoY % 133.60% -115.83% -20.25% 946.15% 53.39% -87.31% - Horiz. % -31.34% 93.28% -589.18% -738.81% 87.31% 187.31% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,033 2,725 3,314 1,051 9,728 5,123 9,593 -24.56% YoY % -25.39% -17.77% 215.32% -89.20% 89.89% -46.60% - Horiz. % 21.19% 28.41% 34.55% 10.96% 101.41% 53.40% 100.00%
Net Worth 19,982 19,982 24,292 19,117 -4,679 0 15,484 4.74% YoY % 0.00% -17.74% 27.07% 508.49% 0.00% 0.00% - Horiz. % 129.05% 129.05% 156.88% 123.46% -30.22% 0.00% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 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 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Net Worth 19,982 19,982 24,292 19,117 -4,679 0 15,484 4.74% YoY % 0.00% -17.74% 27.07% 508.49% 0.00% 0.00% - Horiz. % 129.05% 129.05% 156.88% 123.46% -30.22% 0.00% 100.00%
NOSH 333,037 333,037 303,653 273,103 116,999 118,117 119,111 20.54% YoY % 0.00% 9.68% 11.19% 133.42% -0.95% -0.83% - Horiz. % 279.60% 279.60% 254.93% 229.28% 98.23% 99.17% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
NP Margin 7.63 % -22.47 % 46.52 % 76.23 % -7.44 % -47.76 % -6.80 % - YoY % 133.96% -148.30% -38.97% 1,124.60% 84.42% -602.35% - Horiz. % -112.21% 330.44% -684.12% -1,121.03% 109.41% 702.35% 100.00%
ROE 0.84 % -2.50 % 13.00 % 20.71 % 0.00 % - % -3.46 % - YoY % 133.60% -119.23% -37.23% 0.00% 0.00% 0.00% - Horiz. % -24.28% 72.25% -375.72% -598.55% -0.00% 0.00% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 0.66 0.67 2.04 1.62 7.74 2.94 7.54 -35.76% YoY % -1.49% -67.16% 25.93% -79.07% 163.27% -61.01% - Horiz. % 8.75% 8.89% 27.06% 21.49% 102.65% 38.99% 100.00%
EPS 0.05 -0.15 1.04 1.45 -0.40 -0.85 -0.45 - YoY % 133.33% -114.42% -28.28% 462.50% 52.94% -88.89% - Horiz. % -11.11% 33.33% -231.11% -322.22% 88.89% 188.89% 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 0.0600 0.0600 0.0800 0.0700 -0.0400 0.0000 0.1300 -13.11% YoY % 0.00% -25.00% 14.29% 275.00% 0.00% 0.00% - Horiz. % 46.15% 46.15% 61.54% 53.85% -30.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 0.31 0.32 0.88 0.63 1.29 0.49 1.28 -22.71% YoY % -3.12% -63.64% 39.68% -51.16% 163.27% -61.72% - Horiz. % 24.22% 25.00% 68.75% 49.22% 100.78% 38.28% 100.00%
EPS 0.02 -0.07 0.45 0.56 -0.07 -0.14 -0.08 - YoY % 128.57% -115.56% -19.64% 900.00% 50.00% -75.00% - Horiz. % -25.00% 87.50% -562.50% -700.00% 87.50% 175.00% 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 0.0284 0.0284 0.0346 0.0272 -0.0067 0.0000 0.0220 4.75% YoY % 0.00% -17.92% 27.21% 505.97% 0.00% 0.00% - Horiz. % 129.09% 129.09% 157.27% 123.64% -30.45% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 29/03/13 -
Price 0.0400 0.0600 0.0900 0.0900 0.1350 0.1550 0.1200 -
P/RPS 6.05 8.98 4.41 5.56 1.74 0.00 1.59 27.48% YoY % -32.63% 103.63% -20.68% 219.54% 0.00% 0.00% - Horiz. % 380.50% 564.78% 277.36% 349.69% 109.43% 0.00% 100.00%
P/EPS 79.29 -39.96 8.65 6.21 -33.75 0.00 -26.67 - YoY % 298.42% -561.97% 39.29% 118.40% 0.00% 0.00% - Horiz. % -297.30% 149.83% -32.43% -23.28% 126.55% -0.00% 100.00%
EY 1.26 -2.50 11.56 16.11 -2.96 0.00 -3.75 - YoY % 150.40% -121.63% -28.24% 644.26% 0.00% 0.00% - Horiz. % -33.60% 66.67% -308.27% -429.60% 78.93% -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 0.67 1.00 1.13 1.29 0.00 0.00 0.92 -5.60% YoY % -33.00% -11.50% -12.40% 0.00% 0.00% 0.00% - Horiz. % 72.83% 108.70% 122.83% 140.22% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 29/11/18 28/11/17 30/11/16 30/11/15 30/10/15 30/10/15 20/05/13 -
Price 0.0400 0.0650 0.0800 0.1000 0.1050 0.1050 0.1250 -
P/RPS 6.05 9.73 3.92 6.18 1.36 0.00 1.66 26.49% YoY % -37.82% 148.21% -36.57% 354.41% 0.00% 0.00% - Horiz. % 364.46% 586.14% 236.14% 372.29% 81.93% 0.00% 100.00%
P/EPS 79.29 -43.29 7.69 6.90 -26.25 0.00 -27.78 - YoY % 283.16% -662.94% 11.45% 126.29% 0.00% 0.00% - Horiz. % -285.42% 155.83% -27.68% -24.84% 94.49% -0.00% 100.00%
EY 1.26 -2.31 13.00 14.50 -3.81 0.00 -3.60 - YoY % 154.55% -117.77% -10.34% 480.58% 0.00% 0.00% - Horiz. % -35.00% 64.17% -361.11% -402.78% 105.83% -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 0.67 1.08 1.00 1.43 0.00 0.00 0.96 -6.33% YoY % -37.96% 8.00% -30.07% 0.00% 0.00% 0.00% - Horiz. % 69.79% 112.50% 104.17% 148.96% 0.00% 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.
Comment
NICE-2019 Q1 Bursa.pdf 
