Highlights

[NICE] YoY Quarter Result on 2012-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     42.45%    YoY -     -434.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Revenue 2,704 6,674 5,190 5,468 2,973 6,831 49,540 -25.97%
  YoY % -59.48% 28.59% -5.08% 83.92% -56.48% -86.21% -
  Horiz. % 5.46% 13.47% 10.48% 11.04% 6.00% 13.79% 100.00%
PBT -1,206 -1,633 -6,940 -866 -2,014 -433 -794 4.42%
  YoY % 26.15% 76.47% -701.39% 57.00% -365.13% 45.47% -
  Horiz. % 151.89% 205.67% 874.06% 109.07% 253.65% 54.53% 100.00%
Tax 0 0 0 0 513 0 418 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 122.73% 0.00% 100.00%
NP -1,206 -1,633 -6,940 -866 -1,501 -433 -376 12.81%
  YoY % 26.15% 76.47% -701.39% 42.31% -246.65% -15.16% -
  Horiz. % 320.74% 434.31% 1,845.74% 230.32% 399.20% 115.16% 100.00%
NP to SH -927 -681 -6,283 -732 -1,501 -433 -376 9.78%
  YoY % -36.12% 89.16% -758.33% 51.23% -246.65% -15.16% -
  Horiz. % 246.54% 181.12% 1,671.01% 194.68% 399.20% 115.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,910 8,307 12,130 6,334 4,474 7,264 49,916 -23.15%
  YoY % -52.93% -31.52% 91.51% 41.57% -38.41% -85.45% -
  Horiz. % 7.83% 16.64% 24.30% 12.69% 8.96% 14.55% 100.00%
Net Worth 20,932 13,096 9,448 16,529 15,053 22,948 50,968 -8.79%
  YoY % 59.84% 38.61% -42.84% 9.81% -34.41% -54.97% -
  Horiz. % 41.07% 25.69% 18.54% 32.43% 29.53% 45.03% 100.00%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 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
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Net Worth 20,932 13,096 9,448 16,529 15,053 22,948 50,968 -8.79%
  YoY % 59.84% 38.61% -42.84% 9.81% -34.41% -54.97% -
  Horiz. % 41.07% 25.69% 18.54% 32.43% 29.53% 45.03% 100.00%
NOSH 299,032 261,923 118,101 118,064 43,008 43,300 41,777 22.57%
  YoY % 14.17% 121.78% 0.03% 174.51% -0.67% 3.64% -
  Horiz. % 715.77% 626.94% 282.69% 282.60% 102.95% 103.64% 100.00%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
NP Margin -44.60 % -24.47 % -133.72 % -15.84 % -50.49 % -6.34 % -0.76 % 52.36%
  YoY % -82.26% 81.70% -744.19% 68.63% -696.37% -734.21% -
  Horiz. % 5,868.42% 3,219.74% 17,594.74% 2,084.21% 6,643.42% 834.21% 100.00%
ROE -4.43 % -5.20 % -66.50 % -4.43 % -9.97 % -1.89 % -0.74 % 20.33%
  YoY % 14.81% 92.18% -1,401.13% 55.57% -427.51% -155.41% -
  Horiz. % 598.65% 702.70% 8,986.49% 598.65% 1,347.30% 255.41% 100.00%
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
RPS 0.90 2.55 4.39 4.63 6.91 15.78 118.58 -39.63%
  YoY % -64.71% -41.91% -5.18% -33.00% -56.21% -86.69% -
  Horiz. % 0.76% 2.15% 3.70% 3.90% 5.83% 13.31% 100.00%
EPS -0.31 -0.26 -5.32 -0.62 -3.49 -1.00 -0.90 -10.43%
  YoY % -19.23% 95.11% -758.06% 82.23% -249.00% -11.11% -
  Horiz. % 34.44% 28.89% 591.11% 68.89% 387.78% 111.11% 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 0.0700 0.0500 0.0800 0.1400 0.3500 0.5300 1.2200 -25.59%
  YoY % 40.00% -37.50% -42.86% -60.00% -33.96% -56.56% -
  Horiz. % 5.74% 4.10% 6.56% 11.48% 28.69% 43.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
RPS 0.38 0.95 0.74 0.78 0.42 0.97 7.05 -26.07%
  YoY % -60.00% 28.38% -5.13% 85.71% -56.70% -86.24% -
  Horiz. % 5.39% 13.48% 10.50% 11.06% 5.96% 13.76% 100.00%
EPS -0.13 -0.10 -0.89 -0.10 -0.21 -0.06 -0.05 10.38%
  YoY % -30.00% 88.76% -790.00% 52.38% -250.00% -20.00% -
  Horiz. % 260.00% 200.00% 1,780.00% 200.00% 420.00% 120.00% 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 0.0298 0.0186 0.0135 0.0235 0.0214 0.0327 0.0726 -8.80%
  YoY % 60.22% 37.78% -42.55% 9.81% -34.56% -54.96% -
  Horiz. % 41.05% 25.62% 18.60% 32.37% 29.48% 45.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 -
Price 0.0950 0.1250 0.1250 0.1200 0.8500 0.6900 2.5000 -
P/RPS 10.51 0.00 2.84 2.59 12.30 0.00 2.11 18.06%
  YoY % 0.00% 0.00% 9.65% -78.94% 0.00% 0.00% -
  Horiz. % 498.10% 0.00% 134.60% 122.75% 582.94% 0.00% 100.00%
P/EPS -30.65 0.00 -2.35 -19.35 -24.36 0.00 -277.78 -20.38%
  YoY % 0.00% 0.00% 87.86% 20.57% 0.00% 0.00% -
  Horiz. % 11.03% -0.00% 0.85% 6.97% 8.77% -0.00% 100.00%
EY -3.26 0.00 -42.56 -5.17 -4.11 0.00 -0.36 25.59%
  YoY % 0.00% 0.00% -723.21% -25.79% 0.00% 0.00% -
  Horiz. % 905.56% -0.00% 11,822.22% 1,436.11% 1,141.67% -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 1.36 2.50 1.56 0.86 2.43 1.30 2.05 -4.15%
  YoY % -45.60% 60.26% 81.40% -64.61% 86.92% -36.59% -
  Horiz. % 66.34% 121.95% 76.10% 41.95% 118.54% 63.41% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Date 30/08/16 30/10/15 28/02/14 28/02/13 24/02/10 03/03/09 27/12/06 -
Price 0.0950 0.1050 0.1100 0.0750 0.9900 0.6500 2.4400 -
P/RPS 10.51 0.00 2.50 1.62 14.32 0.00 2.06 18.35%
  YoY % 0.00% 0.00% 54.32% -88.69% 0.00% 0.00% -
  Horiz. % 510.19% 0.00% 121.36% 78.64% 695.15% 0.00% 100.00%
P/EPS -30.65 0.00 -2.07 -12.10 -28.37 0.00 -271.11 -20.18%
  YoY % 0.00% 0.00% 82.89% 57.35% 0.00% 0.00% -
  Horiz. % 11.31% -0.00% 0.76% 4.46% 10.46% -0.00% 100.00%
EY -3.26 0.00 -48.36 -8.27 -3.53 0.00 -0.37 25.23%
  YoY % 0.00% 0.00% -484.76% -134.28% 0.00% 0.00% -
  Horiz. % 881.08% -0.00% 13,070.27% 2,235.14% 954.05% -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 1.36 2.10 1.38 0.54 2.83 1.23 2.00 -3.91%
  YoY % -35.24% 52.17% 155.56% -80.92% 130.08% -38.50% -
  Horiz. % 68.00% 105.00% 69.00% 27.00% 141.50% 61.50% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Stock at low : E&O My Trading Adventure
6. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. This One Habit Will Make You Poor Forever Good Articles to Share
Partners & Brokers