Highlights

[NICE] YoY Quarter Result on 2013-03-31 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     26.78%    YoY -     -126.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 CAGR
Revenue 4,421 3,467 9,054 8,982 7,248 3,950 5,197 -2.46%
  YoY % 27.52% -61.71% 0.80% 23.92% 83.49% -23.99% -
  Horiz. % 85.07% 66.71% 174.22% 172.83% 139.47% 76.01% 100.00%
PBT 3,370 -1,656 -674 -611 -280 669 -4,045 -
  YoY % 303.50% -145.70% -10.31% -118.21% -141.85% 116.54% -
  Horiz. % -83.31% 40.94% 16.66% 15.11% 6.92% -16.54% 100.00%
Tax 0 0 0 0 -1 -17 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 94.12% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 5.88% 100.00% -
NP 3,370 -1,656 -674 -611 -281 652 -4,045 -
  YoY % 303.50% -145.70% -10.31% -117.44% -143.10% 116.12% -
  Horiz. % -83.31% 40.94% 16.66% 15.11% 6.95% -16.12% 100.00%
NP to SH 3,960 -1,004 -468 -536 -237 652 -4,045 -
  YoY % 494.42% -114.53% 12.69% -126.16% -136.35% 116.12% -
  Horiz. % -97.90% 24.82% 11.57% 13.25% 5.86% -16.12% 100.00%
Tax Rate - % - % - % - % - % 2.54 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 1,051 5,123 9,728 9,593 7,529 3,298 9,242 -28.41%
  YoY % -79.48% -47.34% 1.41% 27.41% 128.29% -64.32% -
  Horiz. % 11.37% 55.43% 105.26% 103.80% 81.47% 35.68% 100.00%
Net Worth 19,117 0 -4,679 15,484 11,203 11,658 20,677 -1.20%
  YoY % 0.00% 0.00% -130.22% 38.21% -3.90% -43.62% -
  Horiz. % 92.46% 0.00% -22.63% 74.89% 54.18% 56.38% 100.00%
Dividend
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 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
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 CAGR
Net Worth 19,117 0 -4,679 15,484 11,203 11,658 20,677 -1.20%
  YoY % 0.00% 0.00% -130.22% 38.21% -3.90% -43.62% -
  Horiz. % 92.46% 0.00% -22.63% 74.89% 54.18% 56.38% 100.00%
NOSH 273,103 118,117 116,999 119,111 43,090 43,178 43,077 32.84%
  YoY % 131.21% 0.96% -1.77% 176.42% -0.20% 0.23% -
  Horiz. % 633.98% 274.20% 271.60% 276.50% 100.03% 100.23% 100.00%
Ratio Analysis
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 CAGR
NP Margin 76.23 % -47.76 % -7.44 % -6.80 % -3.88 % 16.51 % -77.83 % -
  YoY % 259.61% -541.94% -9.41% -75.26% -123.50% 121.21% -
  Horiz. % -97.94% 61.36% 9.56% 8.74% 4.99% -21.21% 100.00%
ROE 20.71 % - % 0.00 % -3.46 % -2.12 % 5.59 % -19.56 % -
  YoY % 0.00% 0.00% 0.00% -63.21% -137.92% 128.58% -
  Horiz. % -105.88% 0.00% -0.00% 17.69% 10.84% -28.58% 100.00%
Per Share
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 CAGR
RPS 1.62 2.94 7.74 7.54 16.82 9.15 12.06 -26.56%
  YoY % -44.90% -62.02% 2.65% -55.17% 83.83% -24.13% -
  Horiz. % 13.43% 24.38% 64.18% 62.52% 139.47% 75.87% 100.00%
EPS 1.45 -0.85 -0.40 -0.45 -0.55 1.51 -9.39 -
  YoY % 270.59% -112.50% 11.11% 18.18% -136.42% 116.08% -
  Horiz. % -15.44% 9.05% 4.26% 4.79% 5.86% -16.08% 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 0.0000 -0.0400 0.1300 0.2600 0.2700 0.4800 -25.62%
  YoY % 0.00% 0.00% -130.77% -50.00% -3.70% -43.75% -
  Horiz. % 14.58% 0.00% -8.33% 27.08% 54.17% 56.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 CAGR
RPS 0.63 0.49 1.29 1.28 1.03 0.56 0.74 -2.44%
  YoY % 28.57% -62.02% 0.78% 24.27% 83.93% -24.32% -
  Horiz. % 85.14% 66.22% 174.32% 172.97% 139.19% 75.68% 100.00%
EPS 0.56 -0.14 -0.07 -0.08 -0.03 0.09 -0.58 -
  YoY % 500.00% -100.00% 12.50% -166.67% -133.33% 115.52% -
  Horiz. % -96.55% 24.14% 12.07% 13.79% 5.17% -15.52% 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 0.0272 0.0000 -0.0067 0.0220 0.0159 0.0166 0.0294 -1.19%
  YoY % 0.00% 0.00% -130.45% 38.36% -4.22% -43.54% -
  Horiz. % 92.52% 0.00% -22.79% 74.83% 54.08% 56.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 CAGR
Date 30/09/15 30/09/14 31/03/14 29/03/13 30/03/12 30/09/10 31/03/09 -
Price 0.0900 0.1550 0.1350 0.1200 0.3400 0.3500 0.6800 -
P/RPS 5.56 0.00 1.74 1.59 2.02 0.00 5.64 -0.22%
  YoY % 0.00% 0.00% 9.43% -21.29% 0.00% 0.00% -
  Horiz. % 98.58% 0.00% 30.85% 28.19% 35.82% 0.00% 100.00%
P/EPS 6.21 0.00 -33.75 -26.67 -61.82 0.00 -7.24 -
  YoY % 0.00% 0.00% -26.55% 56.86% 0.00% 0.00% -
  Horiz. % -85.77% -0.00% 466.16% 368.37% 853.87% -0.00% 100.00%
EY 16.11 0.00 -2.96 -3.75 -1.62 0.00 -13.81 -
  YoY % 0.00% 0.00% 21.07% -131.48% 0.00% 0.00% -
  Horiz. % -116.65% -0.00% 21.43% 27.15% 11.73% -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 1.29 0.00 0.00 0.92 1.31 0.00 1.42 -1.47%
  YoY % 0.00% 0.00% 0.00% -29.77% 0.00% 0.00% -
  Horiz. % 90.85% 0.00% 0.00% 64.79% 92.25% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 30/09/10 31/03/09 CAGR
Date 30/11/15 30/10/15 30/10/15 20/05/13 22/05/12 11/11/10 28/05/09 -
Price 0.1000 0.1050 0.1050 0.1250 0.3400 0.2800 0.7000 -
P/RPS 6.18 0.00 1.36 1.66 2.02 0.00 5.80 0.98%
  YoY % 0.00% 0.00% -18.07% -17.82% 0.00% 0.00% -
  Horiz. % 106.55% 0.00% 23.45% 28.62% 34.83% 0.00% 100.00%
P/EPS 6.90 0.00 -26.25 -27.78 -61.82 0.00 -7.45 -
  YoY % 0.00% 0.00% 5.51% 55.06% 0.00% 0.00% -
  Horiz. % -92.62% -0.00% 352.35% 372.89% 829.80% -0.00% 100.00%
EY 14.50 0.00 -3.81 -3.60 -1.62 0.00 -13.41 -
  YoY % 0.00% 0.00% -5.83% -122.22% 0.00% 0.00% -
  Horiz. % -108.13% -0.00% 28.41% 26.85% 12.08% -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 1.43 0.00 0.00 0.96 1.31 0.00 1.46 -0.32%
  YoY % 0.00% 0.00% 0.00% -26.72% 0.00% 0.00% -
  Horiz. % 97.95% 0.00% 0.00% 65.75% 89.73% 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.
 


 

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. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
8. 【Stock Rider 股市骑士】一文告诉你,庄家出货的四大套路! 【Stock Rider 股市骑士】
Partners & Brokers