Highlights

[NICE] YoY TTM Result on 2014-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     129.40%    YoY -     105.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Revenue 12,628 15,244 21,855 24,340 28,159 30,723 25,665 -12.08%
  YoY % -17.16% -30.25% -10.21% -13.56% -8.35% 19.71% -
  Horiz. % 49.20% 59.40% 85.15% 94.84% 109.72% 119.71% 100.00%
PBT -7,816 276 -1,939 -1,176 -2,920 -4,040 -1,084 43.15%
  YoY % -2,931.88% 114.23% -64.88% 59.73% 27.72% -272.69% -
  Horiz. % 721.03% -25.46% 178.87% 108.49% 269.37% 372.69% 100.00%
Tax -388 -4 0 0 0 0 -20 71.34%
  YoY % -9,600.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,940.00% 20.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -8,204 272 -1,939 -1,176 -2,920 -4,040 -1,104 43.94%
  YoY % -3,116.18% 114.03% -64.88% 59.73% 27.72% -265.94% -
  Horiz. % 743.12% -24.64% 175.63% 106.52% 264.49% 365.94% 100.00%
NP to SH -7,713 1,092 773 478 -1,445 -3,314 -676 55.59%
  YoY % -806.32% 41.27% 61.72% 133.08% 56.40% -390.24% -
  Horiz. % 1,140.98% -161.54% -114.35% -70.71% 213.76% 490.24% 100.00%
Tax Rate - % 1.45 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 20,832 14,972 23,794 25,516 31,079 34,763 26,769 -4.45%
  YoY % 39.14% -37.08% -6.75% -17.90% -10.60% 29.86% -
  Horiz. % 77.82% 55.93% 88.89% 95.32% 116.10% 129.86% 100.00%
Net Worth 16,651 24,220 19,710 6,469 1,180 15,245 11,317 7.26%
  YoY % -31.25% 22.88% 204.69% 447.79% -92.25% 34.71% -
  Horiz. % 147.13% 214.01% 174.16% 57.16% 10.43% 134.71% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 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
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 16,651 24,220 19,710 6,469 1,180 15,245 11,317 7.26%
  YoY % -31.25% 22.88% 204.69% 447.79% -92.25% 34.71% -
  Horiz. % 147.13% 214.01% 174.16% 57.16% 10.43% 134.71% 100.00%
NOSH 333,037 302,762 281,578 129,380 118,092 117,272 43,529 44.70%
  YoY % 10.00% 7.52% 117.64% 9.56% 0.70% 169.41% -
  Horiz. % 765.09% 695.53% 646.87% 297.23% 271.29% 269.41% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -64.97 % 1.78 % -8.87 % -4.83 % -10.37 % -13.15 % -4.30 % 63.73%
  YoY % -3,750.00% 120.07% -83.64% 53.42% 21.14% -205.81% -
  Horiz. % 1,510.93% -41.40% 206.28% 112.33% 241.16% 305.81% 100.00%
ROE -46.32 % 4.51 % 3.92 % 7.39 % -122.36 % -21.74 % -5.97 % 45.07%
  YoY % -1,127.05% 15.05% -46.96% 106.04% -462.83% -264.15% -
  Horiz. % 775.88% -75.54% -65.66% -123.79% 2,049.58% 364.15% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.79 5.03 7.76 18.81 23.84 26.20 58.96 -39.25%
  YoY % -24.65% -35.18% -58.75% -21.10% -9.01% -55.56% -
  Horiz. % 6.43% 8.53% 13.16% 31.90% 40.43% 44.44% 100.00%
EPS -2.32 0.36 0.27 0.37 -1.22 -2.83 -1.55 7.60%
  YoY % -744.44% 33.33% -27.03% 130.33% 56.89% -82.58% -
  Horiz. % 149.68% -23.23% -17.42% -23.87% 78.71% 182.58% 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 0.0800 0.0700 0.0500 0.0100 0.1300 0.2600 -25.87%
  YoY % -37.50% 14.29% 40.00% 400.00% -92.31% -50.00% -
  Horiz. % 19.23% 30.77% 26.92% 19.23% 3.85% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.80 2.17 3.11 3.47 4.01 4.37 3.65 -12.05%
  YoY % -17.05% -30.23% -10.37% -13.47% -8.24% 19.73% -
  Horiz. % 49.32% 59.45% 85.21% 95.07% 109.86% 119.73% 100.00%
EPS -1.10 0.16 0.11 0.07 -0.21 -0.47 -0.10 54.56%
  YoY % -787.50% 45.45% 57.14% 133.33% 55.32% -370.00% -
  Horiz. % 1,100.00% -160.00% -110.00% -70.00% 210.00% 470.00% 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 0.0237 0.0345 0.0281 0.0092 0.0017 0.0217 0.0161 7.27%
  YoY % -31.30% 22.78% 205.43% 441.18% -92.17% 34.78% -
  Horiz. % 147.20% 214.29% 174.53% 57.14% 10.56% 134.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 -
Price 0.0550 0.0750 0.1800 0.1400 0.1700 0.1050 0.2300 -
P/RPS 1.45 1.49 2.32 0.74 0.71 0.40 0.39 26.93%
  YoY % -2.68% -35.78% 213.51% 4.23% 77.50% 2.56% -
  Horiz. % 371.79% 382.05% 594.87% 189.74% 182.05% 102.56% 100.00%
P/EPS -2.37 20.79 65.57 37.89 -13.89 -3.72 -14.81 -28.31%
  YoY % -111.40% -68.29% 73.05% 372.79% -273.39% 74.88% -
  Horiz. % 16.00% -140.38% -442.74% -255.84% 93.79% 25.12% 100.00%
EY -42.11 4.81 1.53 2.64 -7.20 -26.91 -6.75 39.44%
  YoY % -975.47% 214.38% -42.05% 136.67% 73.24% -298.67% -
  Horiz. % 623.85% -71.26% -22.67% -39.11% 106.67% 398.67% 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 1.10 0.94 2.57 2.80 17.00 0.81 0.88 4.14%
  YoY % 17.02% -63.42% -8.21% -83.53% 1,998.77% -7.95% -
  Horiz. % 125.00% 106.82% 292.05% 318.18% 1,931.82% 92.05% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/18 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 -
Price 0.0550 0.0900 0.1250 0.1050 0.1050 0.1850 0.1400 -
P/RPS 1.45 1.79 1.61 0.56 0.44 0.71 0.24 38.63%
  YoY % -18.99% 11.18% 187.50% 27.27% -38.03% 195.83% -
  Horiz. % 604.17% 745.83% 670.83% 233.33% 183.33% 295.83% 100.00%
P/EPS -2.37 24.95 45.53 28.42 -8.58 -6.55 -9.01 -21.53%
  YoY % -109.50% -45.20% 60.20% 431.24% -30.99% 27.30% -
  Horiz. % 26.30% -276.91% -505.33% -315.43% 95.23% 72.70% 100.00%
EY -42.11 4.01 2.20 3.52 -11.65 -15.28 -11.09 27.42%
  YoY % -1,150.12% 82.27% -37.50% 130.21% 23.76% -37.78% -
  Horiz. % 379.71% -36.16% -19.84% -31.74% 105.05% 137.78% 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 1.10 1.13 1.79 2.10 10.50 1.42 0.54 13.79%
  YoY % -2.65% -36.87% -14.76% -80.00% 639.44% 162.96% -
  Horiz. % 203.70% 209.26% 331.48% 388.89% 1,944.44% 262.96% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers