Highlights

[NICE] YoY TTM Result on 2014-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     82.69%    YoY -     56.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Revenue 15,244 21,855 24,340 28,159 30,723 25,665 17,913 -2.65%
  YoY % -30.25% -10.21% -13.56% -8.35% 19.71% 43.28% -
  Horiz. % 85.10% 122.01% 135.88% 157.20% 171.51% 143.28% 100.00%
PBT 276 -1,939 -1,176 -2,920 -4,040 -1,084 5,873 -39.90%
  YoY % 114.23% -64.88% 59.73% 27.72% -272.69% -118.46% -
  Horiz. % 4.70% -33.02% -20.02% -49.72% -68.79% -18.46% 100.00%
Tax -4 0 0 0 0 -20 -84 -39.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.19% -
  Horiz. % 4.76% -0.00% -0.00% -0.00% -0.00% 23.81% 100.00%
NP 272 -1,939 -1,176 -2,920 -4,040 -1,104 5,789 -39.90%
  YoY % 114.03% -64.88% 59.73% 27.72% -265.94% -119.07% -
  Horiz. % 4.70% -33.49% -20.31% -50.44% -69.79% -19.07% 100.00%
NP to SH 1,092 773 478 -1,445 -3,314 -676 5,791 -24.25%
  YoY % 41.27% 61.72% 133.08% 56.40% -390.24% -111.67% -
  Horiz. % 18.86% 13.35% 8.25% -24.95% -57.23% -11.67% 100.00%
Tax Rate 1.45 % - % - % - % - % - % 1.43 % 0.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.40% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 14,972 23,794 25,516 31,079 34,763 26,769 12,124 3.58%
  YoY % -37.08% -6.75% -17.90% -10.60% 29.86% 120.79% -
  Horiz. % 123.49% 196.26% 210.46% 256.34% 286.73% 220.79% 100.00%
Net Worth 24,220 19,710 6,469 1,180 15,245 11,317 11,199 13.70%
  YoY % 22.88% 204.69% 447.79% -92.25% 34.71% 1.05% -
  Horiz. % 216.26% 175.99% 57.76% 10.54% 136.12% 101.05% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 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
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Net Worth 24,220 19,710 6,469 1,180 15,245 11,317 11,199 13.70%
  YoY % 22.88% 204.69% 447.79% -92.25% 34.71% 1.05% -
  Horiz. % 216.26% 175.99% 57.76% 10.54% 136.12% 101.05% 100.00%
NOSH 302,762 281,578 129,380 118,092 117,272 43,529 43,076 38.36%
  YoY % 7.52% 117.64% 9.56% 0.70% 169.41% 1.05% -
  Horiz. % 702.85% 653.67% 300.35% 274.15% 272.24% 101.05% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
NP Margin 1.78 % -8.87 % -4.83 % -10.37 % -13.15 % -4.30 % 32.32 % -38.29%
  YoY % 120.07% -83.64% 53.42% 21.14% -205.81% -113.30% -
  Horiz. % 5.51% -27.44% -14.94% -32.09% -40.69% -13.30% 100.00%
ROE 4.51 % 3.92 % 7.39 % -122.36 % -21.74 % -5.97 % 51.71 % -33.38%
  YoY % 15.05% -46.96% 106.04% -462.83% -264.15% -111.55% -
  Horiz. % 8.72% 7.58% 14.29% -236.63% -42.04% -11.55% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 5.03 7.76 18.81 23.84 26.20 58.96 41.58 -29.65%
  YoY % -35.18% -58.75% -21.10% -9.01% -55.56% 41.80% -
  Horiz. % 12.10% 18.66% 45.24% 57.34% 63.01% 141.80% 100.00%
EPS 0.36 0.27 0.37 -1.22 -2.83 -1.55 13.44 -45.27%
  YoY % 33.33% -27.03% 130.33% 56.89% -82.58% -111.53% -
  Horiz. % 2.68% 2.01% 2.75% -9.08% -21.06% -11.53% 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 0.0800 0.0700 0.0500 0.0100 0.1300 0.2600 0.2600 -17.82%
  YoY % 14.29% 40.00% 400.00% -92.31% -50.00% 0.00% -
  Horiz. % 30.77% 26.92% 19.23% 3.85% 50.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 2.17 3.11 3.47 4.01 4.37 3.65 2.55 -2.65%
  YoY % -30.23% -10.37% -13.47% -8.24% 19.73% 43.14% -
  Horiz. % 85.10% 121.96% 136.08% 157.25% 171.37% 143.14% 100.00%
EPS 0.16 0.11 0.07 -0.21 -0.47 -0.10 0.82 -23.82%
  YoY % 45.45% 57.14% 133.33% 55.32% -370.00% -112.20% -
  Horiz. % 19.51% 13.41% 8.54% -25.61% -57.32% -12.20% 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 0.0345 0.0281 0.0092 0.0017 0.0217 0.0161 0.0159 13.77%
  YoY % 22.78% 205.43% 441.18% -92.17% 34.78% 1.26% -
  Horiz. % 216.98% 176.73% 57.86% 10.69% 136.48% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/12/10 -
Price 0.0750 0.1800 0.1400 0.1700 0.1050 0.2300 0.1700 -
P/RPS 1.49 2.32 0.74 0.71 0.40 0.39 0.41 23.97%
  YoY % -35.78% 213.51% 4.23% 77.50% 2.56% -4.88% -
  Horiz. % 363.41% 565.85% 180.49% 173.17% 97.56% 95.12% 100.00%
P/EPS 20.79 65.57 37.89 -13.89 -3.72 -14.81 1.26 59.49%
  YoY % -68.29% 73.05% 372.79% -273.39% 74.88% -1,275.40% -
  Horiz. % 1,650.00% 5,203.97% 3,007.14% -1,102.38% -295.24% -1,175.40% 100.00%
EY 4.81 1.53 2.64 -7.20 -26.91 -6.75 79.08 -37.26%
  YoY % 214.38% -42.05% 136.67% 73.24% -298.67% -108.54% -
  Horiz. % 6.08% 1.93% 3.34% -9.10% -34.03% -8.54% 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 0.94 2.57 2.80 17.00 0.81 0.88 0.65 6.34%
  YoY % -63.42% -8.21% -83.53% 1,998.77% -7.95% 35.38% -
  Horiz. % 144.62% 395.38% 430.77% 2,615.38% 124.62% 135.38% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 23/02/11 -
Price 0.0900 0.1250 0.1050 0.1050 0.1850 0.1400 0.1700 -
P/RPS 1.79 1.61 0.56 0.44 0.71 0.24 0.41 27.81%
  YoY % 11.18% 187.50% 27.27% -38.03% 195.83% -41.46% -
  Horiz. % 436.59% 392.68% 136.59% 107.32% 173.17% 58.54% 100.00%
P/EPS 24.95 45.53 28.42 -8.58 -6.55 -9.01 1.26 64.41%
  YoY % -45.20% 60.20% 431.24% -30.99% 27.30% -815.08% -
  Horiz. % 1,980.16% 3,613.49% 2,255.56% -680.95% -519.84% -715.08% 100.00%
EY 4.01 2.20 3.52 -11.65 -15.28 -11.09 79.08 -39.13%
  YoY % 82.27% -37.50% 130.21% 23.76% -37.78% -114.02% -
  Horiz. % 5.07% 2.78% 4.45% -14.73% -19.32% -14.02% 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 1.13 1.79 2.10 10.50 1.42 0.54 0.65 9.65%
  YoY % -36.87% -14.76% -80.00% 639.44% 162.96% -16.92% -
  Horiz. % 173.85% 275.38% 323.08% 1,615.38% 218.46% 83.08% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers