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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers