Highlights

[NICE] YoY TTM Result on 2012-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     2.17%    YoY -     -110.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Revenue 24,340 28,159 30,723 25,665 17,913 21,411 37,334 -6.36%
  YoY % -13.56% -8.35% 19.71% 43.28% -16.34% -42.65% -
  Horiz. % 65.20% 75.42% 82.29% 68.74% 47.98% 57.35% 100.00%
PBT -1,176 -2,920 -4,040 -1,084 5,873 -10,592 -6,141 -22.43%
  YoY % 59.73% 27.72% -272.69% -118.46% 155.45% -72.48% -
  Horiz. % 19.15% 47.55% 65.79% 17.65% -95.64% 172.48% 100.00%
Tax 0 0 0 -20 -84 -6 -77 -
  YoY % 0.00% 0.00% 0.00% 76.19% -1,300.00% 92.21% -
  Horiz. % -0.00% -0.00% -0.00% 25.97% 109.09% 7.79% 100.00%
NP -1,176 -2,920 -4,040 -1,104 5,789 -10,598 -6,218 -22.58%
  YoY % 59.73% 27.72% -265.94% -119.07% 154.62% -70.44% -
  Horiz. % 18.91% 46.96% 64.97% 17.75% -93.10% 170.44% 100.00%
NP to SH 478 -1,445 -3,314 -676 5,791 -10,598 -6,218 -
  YoY % 133.08% 56.40% -390.24% -111.67% 154.64% -70.44% -
  Horiz. % -7.69% 23.24% 53.30% 10.87% -93.13% 170.44% 100.00%
Tax Rate - % - % - % - % 1.43 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 25,516 31,079 34,763 26,769 12,124 32,009 43,552 -7.89%
  YoY % -17.90% -10.60% 29.86% 120.79% -62.12% -26.50% -
  Horiz. % 58.59% 71.36% 79.82% 61.46% 27.84% 73.50% 100.00%
Net Worth 6,469 1,180 15,245 11,317 11,199 16,778 - -
  YoY % 447.79% -92.25% 34.71% 1.05% -33.25% 0.00% -
  Horiz. % 38.56% 7.04% 90.86% 67.45% 66.75% 100.00% -
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Net Worth 6,469 1,180 15,245 11,317 11,199 16,778 - -
  YoY % 447.79% -92.25% 34.71% 1.05% -33.25% 0.00% -
  Horiz. % 38.56% 7.04% 90.86% 67.45% 66.75% 100.00% -
NOSH 129,380 118,092 117,272 43,529 43,076 43,021 42,960 18.46%
  YoY % 9.56% 0.70% 169.41% 1.05% 0.13% 0.14% -
  Horiz. % 301.16% 274.88% 272.98% 101.32% 100.27% 100.14% 100.00%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
NP Margin -4.83 % -10.37 % -13.15 % -4.30 % 32.32 % -49.50 % -16.66 % -17.33%
  YoY % 53.42% 21.14% -205.81% -113.30% 165.29% -197.12% -
  Horiz. % 28.99% 62.24% 78.93% 25.81% -194.00% 297.12% 100.00%
ROE 7.39 % -122.36 % -21.74 % -5.97 % 51.71 % -63.17 % - % -
  YoY % 106.04% -462.83% -264.15% -111.55% 181.86% 0.00% -
  Horiz. % -11.70% 193.70% 34.42% 9.45% -81.86% 100.00% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
RPS 18.81 23.84 26.20 58.96 41.58 49.77 86.90 -20.96%
  YoY % -21.10% -9.01% -55.56% 41.80% -16.46% -42.73% -
  Horiz. % 21.65% 27.43% 30.15% 67.85% 47.85% 57.27% 100.00%
EPS 0.37 -1.22 -2.83 -1.55 13.44 -24.63 -14.47 -
  YoY % 130.33% 56.89% -82.58% -111.53% 154.57% -70.21% -
  Horiz. % -2.56% 8.43% 19.56% 10.71% -92.88% 170.21% 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 0.0100 0.1300 0.2600 0.2600 0.3900 - -
  YoY % 400.00% -92.31% -50.00% 0.00% -33.33% 0.00% -
  Horiz. % 12.82% 2.56% 33.33% 66.67% 66.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
RPS 3.47 4.01 4.37 3.65 2.55 3.05 5.31 -6.33%
  YoY % -13.47% -8.24% 19.73% 43.14% -16.39% -42.56% -
  Horiz. % 65.35% 75.52% 82.30% 68.74% 48.02% 57.44% 100.00%
EPS 0.07 -0.21 -0.47 -0.10 0.82 -1.51 -0.89 -
  YoY % 133.33% 55.32% -370.00% -112.20% 154.30% -69.66% -
  Horiz. % -7.87% 23.60% 52.81% 11.24% -92.13% 169.66% 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 0.0092 0.0017 0.0217 0.0161 0.0159 0.0239 - -
  YoY % 441.18% -92.17% 34.78% 1.26% -33.47% 0.00% -
  Horiz. % 38.49% 7.11% 90.79% 67.36% 66.53% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/12/10 30/06/09 30/06/08 -
Price 0.1400 0.1700 0.1050 0.2300 0.1700 0.5500 1.1600 -
P/RPS 0.74 0.71 0.40 0.39 0.41 1.11 1.33 -8.62%
  YoY % 4.23% 77.50% 2.56% -4.88% -63.06% -16.54% -
  Horiz. % 55.64% 53.38% 30.08% 29.32% 30.83% 83.46% 100.00%
P/EPS 37.89 -13.89 -3.72 -14.81 1.26 -2.23 -8.01 -
  YoY % 372.79% -273.39% 74.88% -1,275.40% 156.50% 72.16% -
  Horiz. % -473.03% 173.41% 46.44% 184.89% -15.73% 27.84% 100.00%
EY 2.64 -7.20 -26.91 -6.75 79.08 -44.79 -12.48 -
  YoY % 136.67% 73.24% -298.67% -108.54% 276.56% -258.89% -
  Horiz. % -21.15% 57.69% 215.62% 54.09% -633.65% 358.89% 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 2.80 17.00 0.81 0.88 0.65 1.41 0.00 -
  YoY % -83.53% 1,998.77% -7.95% 35.38% -53.90% 0.00% -
  Horiz. % 198.58% 1,205.67% 57.45% 62.41% 46.10% 100.00% -
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 CAGR
Date 30/10/15 30/10/15 29/08/13 16/08/12 23/02/11 19/08/09 - -
Price 0.1050 0.1050 0.1850 0.1400 0.1700 0.8500 0.0000 -
P/RPS 0.56 0.44 0.71 0.24 0.41 1.71 0.00 -
  YoY % 27.27% -38.03% 195.83% -41.46% -76.02% 0.00% -
  Horiz. % 32.75% 25.73% 41.52% 14.04% 23.98% 100.00% -
P/EPS 28.42 -8.58 -6.55 -9.01 1.26 -3.45 0.00 -
  YoY % 431.24% -30.99% 27.30% -815.08% 136.52% 0.00% -
  Horiz. % -823.77% 248.70% 189.86% 261.16% -36.52% 100.00% -
EY 3.52 -11.65 -15.28 -11.09 79.08 -28.98 0.00 -
  YoY % 130.21% 23.76% -37.78% -114.02% 372.88% 0.00% -
  Horiz. % -12.15% 40.20% 52.73% 38.27% -272.88% 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 2.10 10.50 1.42 0.54 0.65 2.18 0.00 -
  YoY % -80.00% 639.44% 162.96% -16.92% -70.18% 0.00% -
  Horiz. % 96.33% 481.65% 65.14% 24.77% 29.82% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers