Highlights

[NICE] YoY TTM Result on 2011-09-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
30-Sep-2011
Profit Trend QoQ -     -10.54%    YoY -     467.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Revenue 20,090 18,857 14,856 14,815 8,913 151,981 191,589 -43.76%
  YoY % 6.54% 26.93% 0.28% 66.22% -94.14% -20.67% -
  Horiz. % 10.49% 9.84% 7.75% 7.73% 4.65% 79.33% 100.00%
PBT 5,628 6,344 -5,131 -2,541 -6,601 -18,005 -19,055 -
  YoY % -11.29% 223.64% -101.93% 61.51% 63.34% 5.51% -
  Horiz. % -29.54% -33.29% 26.93% 13.34% 34.64% 94.49% 100.00%
Tax -88 -105 513 472 -10 1,131 1,119 -
  YoY % 16.19% -120.47% 8.69% 4,820.00% -100.88% 1.07% -
  Horiz. % -7.86% -9.38% 45.84% 42.18% -0.89% 101.07% 100.00%
NP 5,540 6,239 -4,618 -2,069 -6,611 -16,874 -17,936 -
  YoY % -11.20% 235.10% -123.20% 68.70% 60.82% 5.92% -
  Horiz. % -30.89% -34.78% 25.75% 11.54% 36.86% 94.08% 100.00%
NP to SH 5,583 6,241 -4,618 -2,069 -6,611 -16,874 -17,936 -
  YoY % -10.54% 235.15% -123.20% 68.70% 60.82% 5.92% -
  Horiz. % -31.13% -34.80% 25.75% 11.54% 36.86% 94.08% 100.00%
Tax Rate 1.56 % 1.66 % - % - % - % - % - % -
  YoY % -6.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.98% 100.00% - - - - -
Total Cost 14,550 12,618 19,474 16,884 15,524 168,855 209,525 -49.38%
  YoY % 15.31% -35.21% 15.34% 8.76% -90.81% -19.41% -
  Horiz. % 6.94% 6.02% 9.29% 8.06% 7.41% 80.59% 100.00%
Net Worth 15,599 11,230 11,641 11,219 23,674 33,290 33,290 -17.59%
  YoY % 38.91% -3.53% 3.76% -52.61% -28.88% 0.00% -
  Horiz. % 46.86% 33.73% 34.97% 33.70% 71.12% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 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
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Net Worth 15,599 11,230 11,641 11,219 23,674 33,290 33,290 -17.59%
  YoY % 38.91% -3.53% 3.76% -52.61% -28.88% 0.00% -
  Horiz. % 46.86% 33.73% 34.97% 33.70% 71.12% 100.00% 100.00%
NOSH 60,000 43,194 43,115 43,151 43,045 42,680 42,680 9.08%
  YoY % 38.91% 0.18% -0.08% 0.25% 0.86% 0.00% -
  Horiz. % 140.58% 101.20% 101.02% 101.10% 100.86% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
NP Margin 27.58 % 33.09 % -31.09 % -13.97 % -74.17 % -11.10 % -9.36 % -
  YoY % -16.65% 206.43% -122.55% 81.16% -568.20% -18.59% -
  Horiz. % -294.66% -353.53% 332.16% 149.25% 792.41% 118.59% 100.00%
ROE 35.79 % 55.57 % -39.67 % -18.44 % -27.92 % -50.69 % -53.88 % -
  YoY % -35.59% 240.08% -115.13% 33.95% 44.92% 5.92% -
  Horiz. % -66.43% -103.14% 73.63% 34.22% 51.82% 94.08% 100.00%
Per Share
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 33.48 43.66 34.46 34.33 20.71 356.09 448.89 -48.45%
  YoY % -23.32% 26.70% 0.38% 65.77% -94.18% -20.67% -
  Horiz. % 7.46% 9.73% 7.68% 7.65% 4.61% 79.33% 100.00%
EPS 9.31 14.45 -10.71 -4.79 -15.36 -39.54 -42.02 -
  YoY % -35.57% 234.92% -123.59% 68.82% 61.15% 5.90% -
  Horiz. % -22.16% -34.39% 25.49% 11.40% 36.55% 94.10% 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 0.2600 0.2600 0.2700 0.2600 0.5500 0.7800 0.7800 -24.45%
  YoY % 0.00% -3.70% 3.85% -52.73% -29.49% 0.00% -
  Horiz. % 33.33% 33.33% 34.62% 33.33% 70.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 2.86 2.68 2.11 2.11 1.27 21.64 27.28 -43.77%
  YoY % 6.72% 27.01% 0.00% 66.14% -94.13% -20.67% -
  Horiz. % 10.48% 9.82% 7.73% 7.73% 4.66% 79.33% 100.00%
EPS 0.79 0.89 -0.66 -0.29 -0.94 -2.40 -2.55 -
  YoY % -11.24% 234.85% -127.59% 69.15% 60.83% 5.88% -
  Horiz. % -30.98% -34.90% 25.88% 11.37% 36.86% 94.12% 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 0.0222 0.0160 0.0166 0.0160 0.0337 0.0474 0.0474 -17.60%
  YoY % 38.75% -3.61% 3.75% -52.52% -28.90% 0.00% -
  Horiz. % 46.84% 33.76% 35.02% 33.76% 71.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 -
Price 0.4400 0.2300 0.4500 0.2700 0.7000 1.8400 1.6500 -
P/RPS 1.31 0.53 1.31 0.79 3.38 0.52 0.37 38.09%
  YoY % 147.17% -59.54% 65.82% -76.63% 550.00% 40.54% -
  Horiz. % 354.05% 143.24% 354.05% 213.51% 913.51% 140.54% 100.00%
P/EPS 4.73 1.59 -4.20 -5.63 -4.56 -4.65 -3.93 -
  YoY % 197.48% 137.86% 25.40% -23.46% 1.94% -18.32% -
  Horiz. % -120.36% -40.46% 106.87% 143.26% 116.03% 118.32% 100.00%
EY 21.15 62.82 -23.80 -17.76 -21.94 -21.49 -25.47 -
  YoY % -66.33% 363.95% -34.01% 19.05% -2.09% 15.63% -
  Horiz. % -83.04% -246.64% 93.44% 69.73% 86.14% 84.37% 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 1.69 0.88 1.67 1.04 1.27 2.36 2.12 -5.62%
  YoY % 92.05% -47.31% 60.58% -18.11% -46.19% 11.32% -
  Horiz. % 79.72% 41.51% 78.77% 49.06% 59.91% 111.32% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 22/11/11 24/08/11 26/05/10 23/08/10 - - 28/12/07 -
Price 0.4400 0.3200 0.2900 0.2000 0.0000 0.0000 1.8300 -
P/RPS 1.31 0.73 0.84 0.58 0.00 0.00 0.41 34.51%
  YoY % 79.45% -13.10% 44.83% 0.00% 0.00% 0.00% -
  Horiz. % 319.51% 178.05% 204.88% 141.46% 0.00% 0.00% 100.00%
P/EPS 4.73 2.21 -2.71 -4.17 0.00 0.00 -4.35 -
  YoY % 114.03% 181.55% 35.01% 0.00% 0.00% 0.00% -
  Horiz. % -108.74% -50.80% 62.30% 95.86% -0.00% -0.00% 100.00%
EY 21.15 45.15 -36.93 -23.97 0.00 0.00 -22.96 -
  YoY % -53.16% 222.26% -54.07% 0.00% 0.00% 0.00% -
  Horiz. % -92.12% -196.65% 160.84% 104.40% -0.00% -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 1.69 1.23 1.07 0.77 0.00 0.00 2.35 -8.07%
  YoY % 37.40% 14.95% 38.96% 0.00% 0.00% 0.00% -
  Horiz. % 71.91% 52.34% 45.53% 32.77% 0.00% 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.
 


 

288  244  532  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.085+0.005 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 TIGER 0.09+0.015 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers