Highlights

[NICE] YoY Quarter Result on 2014-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -316.24%    YoY -     33.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,001 3,191 3,559 7,392 4,427 12,344 6,897 -5.67%
  YoY % 56.72% -10.34% -51.85% 66.98% -64.14% 78.98% -
  Horiz. % 72.51% 46.27% 51.60% 107.18% 64.19% 178.98% 100.00%
PBT -2,038 -984 -2,196 -4,737 5,891 -1,066 -590 25.25%
  YoY % -107.11% 55.19% 53.64% -180.41% 652.63% -80.68% -
  Horiz. % 345.42% 166.78% 372.20% 802.88% -998.47% 180.68% 100.00%
Tax 0 0 0 0 0 0 -1 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -2,038 -984 -2,196 -4,737 5,891 -1,066 -591 25.21%
  YoY % -107.11% 55.19% 53.64% -180.41% 652.63% -80.37% -
  Horiz. % 344.84% 166.50% 371.57% 801.52% -996.79% 180.37% 100.00%
NP to SH -2,038 -621 -1,605 -4,179 6,129 -774 -296 41.96%
  YoY % -228.18% 61.31% 61.59% -168.18% 891.86% -161.49% -
  Horiz. % 688.51% 209.80% 542.23% 1,411.82% -2,070.61% 261.49% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,039 4,175 5,755 12,129 -1,464 13,410 7,488 -1.12%
  YoY % 68.60% -27.45% -52.55% 928.48% -110.92% 79.09% -
  Horiz. % 94.00% 55.76% 76.86% 161.98% -19.55% 179.09% 100.00%
Net Worth 16,651 24,220 19,710 6,469 1,180 15,245 11,317 7.26%
  YoY % -31.25% 22.88% 204.69% 447.79% -92.25% 34.71% -
  Horiz. % 147.13% 214.01% 174.16% 57.16% 10.43% 134.71% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 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
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 16,651 24,220 19,710 6,469 1,180 15,245 11,317 7.26%
  YoY % -31.25% 22.88% 204.69% 447.79% -92.25% 34.71% -
  Horiz. % 147.13% 214.01% 174.16% 57.16% 10.43% 134.71% 100.00%
NOSH 333,037 302,762 281,578 129,380 118,092 117,272 43,529 44.70%
  YoY % 10.00% 7.52% 117.64% 9.56% 0.70% 169.41% -
  Horiz. % 765.09% 695.53% 646.87% 297.23% 271.29% 269.41% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -40.75 % -30.84 % -61.70 % -64.08 % 133.07 % -8.64 % -8.57 % 32.73%
  YoY % -32.13% 50.02% 3.71% -148.16% 1,640.16% -0.82% -
  Horiz. % 475.50% 359.86% 719.95% 747.72% -1,552.74% 100.82% 100.00%
ROE -12.24 % -2.56 % -8.14 % -64.60 % 519.00 % -5.08 % -2.62 % 32.30%
  YoY % -378.13% 68.55% 87.40% -112.45% 10,316.54% -93.89% -
  Horiz. % 467.18% 97.71% 310.69% 2,465.65% -19,809.16% 193.89% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.50 1.05 1.26 5.71 3.75 10.53 15.84 -34.82%
  YoY % 42.86% -16.67% -77.93% 52.27% -64.39% -33.52% -
  Horiz. % 9.47% 6.63% 7.95% 36.05% 23.67% 66.48% 100.00%
EPS -0.61 -0.21 -0.57 -3.23 5.19 -0.66 -0.68 -1.95%
  YoY % -190.48% 63.16% 82.35% -162.24% 886.36% 2.94% -
  Horiz. % 89.71% 30.88% 83.82% 475.00% -763.24% 97.06% 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 0.0800 0.0700 0.0500 0.0100 0.1300 0.2600 -25.87%
  YoY % -37.50% 14.29% 40.00% 400.00% -92.31% -50.00% -
  Horiz. % 19.23% 30.77% 26.92% 19.23% 3.85% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.71 0.45 0.51 1.05 0.63 1.76 0.98 -5.68%
  YoY % 57.78% -11.76% -51.43% 66.67% -64.20% 79.59% -
  Horiz. % 72.45% 45.92% 52.04% 107.14% 64.29% 179.59% 100.00%
EPS -0.29 -0.09 -0.23 -0.59 0.87 -0.11 -0.04 43.29%
  YoY % -222.22% 60.87% 61.02% -167.82% 890.91% -175.00% -
  Horiz. % 725.00% 225.00% 575.00% 1,475.00% -2,175.00% 275.00% 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 0.0237 0.0345 0.0281 0.0092 0.0017 0.0217 0.0161 7.27%
  YoY % -31.30% 22.78% 205.43% 441.18% -92.17% 34.78% -
  Horiz. % 147.20% 214.29% 174.53% 57.14% 10.56% 134.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 -
Price 0.0550 0.0750 0.1800 0.1400 0.1700 0.1050 0.2300 -
P/RPS 3.66 7.12 14.24 0.00 4.53 1.00 1.45 18.31%
  YoY % -48.60% -50.00% 0.00% 0.00% 353.00% -31.03% -
  Horiz. % 252.41% 491.03% 982.07% 0.00% 312.41% 68.97% 100.00%
P/EPS -8.99 -36.57 -31.58 0.00 3.28 -15.91 -33.82 -21.38%
  YoY % 75.42% -15.80% 0.00% 0.00% 120.62% 52.96% -
  Horiz. % 26.58% 108.13% 93.38% -0.00% -9.70% 47.04% 100.00%
EY -11.13 -2.73 -3.17 0.00 30.53 -6.29 -2.96 27.19%
  YoY % -307.69% 13.88% 0.00% 0.00% 585.37% -112.50% -
  Horiz. % 376.01% 92.23% 107.09% -0.00% -1,031.42% 212.50% 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 1.10 0.94 2.57 0.00 17.00 0.81 0.88 4.14%
  YoY % 17.02% -63.42% 0.00% 0.00% 1,998.77% -7.95% -
  Horiz. % 125.00% 106.82% 292.05% 0.00% 1,931.82% 92.05% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/18 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 -
Price 0.0550 0.0900 0.1250 0.1050 0.1050 0.1850 0.1400 -
P/RPS 3.66 8.54 9.89 0.00 2.80 1.76 0.88 29.54%
  YoY % -57.14% -13.65% 0.00% 0.00% 59.09% 100.00% -
  Horiz. % 415.91% 970.45% 1,123.86% 0.00% 318.18% 200.00% 100.00%
P/EPS -8.99 -43.88 -21.93 0.00 2.02 -28.03 -20.59 -13.97%
  YoY % 79.51% -100.09% 0.00% 0.00% 107.21% -36.13% -
  Horiz. % 43.66% 213.11% 106.51% -0.00% -9.81% 136.13% 100.00%
EY -11.13 -2.28 -4.56 0.00 49.43 -3.57 -4.86 16.24%
  YoY % -388.16% 50.00% 0.00% 0.00% 1,484.59% 26.54% -
  Horiz. % 229.01% 46.91% 93.83% -0.00% -1,017.08% 73.46% 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 1.10 1.13 1.79 0.00 10.50 1.42 0.54 13.79%
  YoY % -2.65% -36.87% 0.00% 0.00% 639.44% 162.96% -
  Horiz. % 203.70% 209.26% 331.48% 0.00% 1,944.44% 262.96% 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
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers