Highlights

[NICE] YoY Quarter Result on 2014-03-31 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     92.55%    YoY -     12.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Revenue 2,225 6,197 4,421 9,054 8,982 7,248 3,950 -7.87%
  YoY % -64.10% 40.17% -51.17% 0.80% 23.92% 83.49% -
  Horiz. % 56.33% 156.89% 111.92% 229.22% 227.39% 183.49% 100.00%
PBT -500 2,883 3,370 -674 -611 -280 669 -
  YoY % -117.34% -14.45% 600.00% -10.31% -118.21% -141.85% -
  Horiz. % -74.74% 430.94% 503.74% -100.75% -91.33% -41.85% 100.00%
Tax 0 0 0 0 0 -1 -17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 94.12% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 5.88% 100.00%
NP -500 2,883 3,370 -674 -611 -281 652 -
  YoY % -117.34% -14.45% 600.00% -10.31% -117.44% -143.10% -
  Horiz. % -76.69% 442.18% 516.87% -103.37% -93.71% -43.10% 100.00%
NP to SH -500 3,158 3,960 -468 -536 -237 652 -
  YoY % -115.83% -20.25% 946.15% 12.69% -126.16% -136.35% -
  Horiz. % -76.69% 484.36% 607.36% -71.78% -82.21% -36.35% 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% 0.00% 100.00%
Total Cost 2,725 3,314 1,051 9,728 9,593 7,529 3,298 -2.69%
  YoY % -17.77% 215.32% -89.20% 1.41% 27.41% 128.29% -
  Horiz. % 82.63% 100.49% 31.87% 294.97% 290.87% 228.29% 100.00%
Net Worth 19,982 24,292 19,117 -4,679 15,484 11,203 11,658 8.00%
  YoY % -17.74% 27.07% 508.49% -130.22% 38.21% -3.90% -
  Horiz. % 171.40% 208.37% 163.98% -40.14% 132.82% 96.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 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
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Net Worth 19,982 24,292 19,117 -4,679 15,484 11,203 11,658 8.00%
  YoY % -17.74% 27.07% 508.49% -130.22% 38.21% -3.90% -
  Horiz. % 171.40% 208.37% 163.98% -40.14% 132.82% 96.10% 100.00%
NOSH 333,037 303,653 273,103 116,999 119,111 43,090 43,178 33.86%
  YoY % 9.68% 11.19% 133.42% -1.77% 176.42% -0.20% -
  Horiz. % 771.30% 703.25% 632.49% 270.97% 275.86% 99.80% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
NP Margin -22.47 % 46.52 % 76.23 % -7.44 % -6.80 % -3.88 % 16.51 % -
  YoY % -148.30% -38.97% 1,124.60% -9.41% -75.26% -123.50% -
  Horiz. % -136.10% 281.77% 461.72% -45.06% -41.19% -23.50% 100.00%
ROE -2.50 % 13.00 % 20.71 % 0.00 % -3.46 % -2.12 % 5.59 % -
  YoY % -119.23% -37.23% 0.00% 0.00% -63.21% -137.92% -
  Horiz. % -44.72% 232.56% 370.48% 0.00% -61.90% -37.92% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 0.67 2.04 1.62 7.74 7.54 16.82 9.15 -31.15%
  YoY % -67.16% 25.93% -79.07% 2.65% -55.17% 83.83% -
  Horiz. % 7.32% 22.30% 17.70% 84.59% 82.40% 183.83% 100.00%
EPS -0.15 1.04 1.45 -0.40 -0.45 -0.55 1.51 -
  YoY % -114.42% -28.28% 462.50% 11.11% 18.18% -136.42% -
  Horiz. % -9.93% 68.87% 96.03% -26.49% -29.80% -36.42% 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 0.0800 0.0700 -0.0400 0.1300 0.2600 0.2700 -19.32%
  YoY % -25.00% 14.29% 275.00% -130.77% -50.00% -3.70% -
  Horiz. % 22.22% 29.63% 25.93% -14.81% 48.15% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 0.32 0.88 0.63 1.29 1.28 1.03 0.56 -7.68%
  YoY % -63.64% 39.68% -51.16% 0.78% 24.27% 83.93% -
  Horiz. % 57.14% 157.14% 112.50% 230.36% 228.57% 183.93% 100.00%
EPS -0.07 0.45 0.56 -0.07 -0.08 -0.03 0.09 -
  YoY % -115.56% -19.64% 900.00% 12.50% -166.67% -133.33% -
  Horiz. % -77.78% 500.00% 622.22% -77.78% -88.89% -33.33% 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 0.0346 0.0272 -0.0067 0.0220 0.0159 0.0166 7.97%
  YoY % -17.92% 27.21% 505.97% -130.45% 38.36% -4.22% -
  Horiz. % 171.08% 208.43% 163.86% -40.36% 132.53% 95.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 30/09/10 -
Price 0.0600 0.0900 0.0900 0.1350 0.1200 0.3400 0.3500 -
P/RPS 8.98 4.41 5.56 1.74 1.59 2.02 0.00 -
  YoY % 103.63% -20.68% 219.54% 9.43% -21.29% 0.00% -
  Horiz. % 444.55% 218.32% 275.25% 86.14% 78.71% 100.00% -
P/EPS -39.96 8.65 6.21 -33.75 -26.67 -61.82 0.00 -
  YoY % -561.97% 39.29% 118.40% -26.55% 56.86% 0.00% -
  Horiz. % 64.64% -13.99% -10.05% 54.59% 43.14% 100.00% -
EY -2.50 11.56 16.11 -2.96 -3.75 -1.62 0.00 -
  YoY % -121.63% -28.24% 644.26% 21.07% -131.48% 0.00% -
  Horiz. % 154.32% -713.58% -994.44% 182.72% 231.48% 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 1.00 1.13 1.29 0.00 0.92 1.31 0.00 -
  YoY % -11.50% -12.40% 0.00% 0.00% -29.77% 0.00% -
  Horiz. % 76.34% 86.26% 98.47% 0.00% 70.23% 100.00% -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 28/11/17 30/11/16 30/11/15 30/10/15 20/05/13 22/05/12 11/11/10 -
Price 0.0650 0.0800 0.1000 0.1050 0.1250 0.3400 0.2800 -
P/RPS 9.73 3.92 6.18 1.36 1.66 2.02 0.00 -
  YoY % 148.21% -36.57% 354.41% -18.07% -17.82% 0.00% -
  Horiz. % 481.68% 194.06% 305.94% 67.33% 82.18% 100.00% -
P/EPS -43.29 7.69 6.90 -26.25 -27.78 -61.82 0.00 -
  YoY % -662.94% 11.45% 126.29% 5.51% 55.06% 0.00% -
  Horiz. % 70.03% -12.44% -11.16% 42.46% 44.94% 100.00% -
EY -2.31 13.00 14.50 -3.81 -3.60 -1.62 0.00 -
  YoY % -117.77% -10.34% 480.58% -5.83% -122.22% 0.00% -
  Horiz. % 142.59% -802.47% -895.06% 235.19% 222.22% 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 1.08 1.00 1.43 0.00 0.96 1.31 0.00 -
  YoY % 8.00% -30.07% 0.00% 0.00% -26.72% 0.00% -
  Horiz. % 82.44% 76.34% 109.16% 0.00% 73.28% 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.
 


 

239  322  552  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.845+0.045 
 ARMADA 0.245-0.005 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 KNM 0.39+0.005 
 IMPIANA 0.03-0.005 
 KNM-WB 0.265+0.03 
 HOMERIZ-WB 0.245+0.03 
 VSOLAR 0.20+0.025 
Partners & Brokers