Highlights

[NICE] YoY TTM Result on 2016-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     911.11%    YoY -     41.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/16 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 CAGR
Revenue 6,172 9,447 12,628 15,244 21,855 24,340 28,159 -24.09%
  YoY % -34.67% -25.19% -17.16% -30.25% -10.21% -13.56% -
  Horiz. % 21.92% 33.55% 44.85% 54.14% 77.61% 86.44% 100.00%
PBT -2,142 3,682 -7,816 276 -1,939 -1,176 -2,920 -5.47%
  YoY % -158.17% 147.11% -2,931.88% 114.23% -64.88% 59.73% -
  Horiz. % 73.36% -126.10% 267.67% -9.45% 66.40% 40.27% 100.00%
Tax 0 -301 -388 -4 0 0 0 -
  YoY % 0.00% 22.42% -9,600.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 7,525.00% 9,700.00% 100.00% - - -
NP -2,142 3,381 -8,204 272 -1,939 -1,176 -2,920 -5.47%
  YoY % -163.35% 141.21% -3,116.18% 114.03% -64.88% 59.73% -
  Horiz. % 73.36% -115.79% 280.96% -9.32% 66.40% 40.27% 100.00%
NP to SH -2,142 3,381 -7,713 1,092 773 478 -1,445 7.41%
  YoY % -163.35% 143.84% -806.32% 41.27% 61.72% 133.08% -
  Horiz. % 148.24% -233.98% 533.77% -75.57% -53.49% -33.08% 100.00%
Tax Rate - % 8.17 % - % 1.45 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 563.45% 0.00% 100.00% - - -
Total Cost 8,314 6,066 20,832 14,972 23,794 25,516 31,079 -21.29%
  YoY % 37.06% -70.88% 39.14% -37.08% -6.75% -17.90% -
  Horiz. % 26.75% 19.52% 67.03% 48.17% 76.56% 82.10% 100.00%
Net Worth 35,121 19,982 16,651 24,220 19,710 6,469 1,180 85.16%
  YoY % 75.76% 20.00% -31.25% 22.88% 204.69% 447.79% -
  Horiz. % 2,974.09% 1,692.09% 1,410.07% 2,051.02% 1,669.08% 547.79% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 CAGR
Net Worth 35,121 19,982 16,651 24,220 19,710 6,469 1,180 85.16%
  YoY % 75.76% 20.00% -31.25% 22.88% 204.69% 447.79% -
  Horiz. % 2,974.09% 1,692.09% 1,410.07% 2,051.02% 1,669.08% 547.79% 100.00%
NOSH 702,433 333,038 333,037 302,762 281,578 129,380 118,092 38.24%
  YoY % 110.92% 0.00% 10.00% 7.52% 117.64% 9.56% -
  Horiz. % 594.82% 282.01% 282.01% 256.38% 238.44% 109.56% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 CAGR
NP Margin -34.71 % 35.79 % -64.97 % 1.78 % -8.87 % -4.83 % -10.37 % 24.53%
  YoY % -196.98% 155.09% -3,750.00% 120.07% -83.64% 53.42% -
  Horiz. % 334.72% -345.13% 626.52% -17.16% 85.54% 46.58% 100.00%
ROE -6.10 % 16.92 % -46.32 % 4.51 % 3.92 % 7.39 % -122.36 % -41.99%
  YoY % -136.05% 136.53% -1,127.05% 15.05% -46.96% 106.04% -
  Horiz. % 4.99% -13.83% 37.86% -3.69% -3.20% -6.04% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 CAGR
RPS 0.88 2.84 3.79 5.03 7.76 18.81 23.84 -45.07%
  YoY % -69.01% -25.07% -24.65% -35.18% -58.75% -21.10% -
  Horiz. % 3.69% 11.91% 15.90% 21.10% 32.55% 78.90% 100.00%
EPS -0.30 1.02 -2.32 0.36 0.27 0.37 -1.22 -22.49%
  YoY % -129.41% 143.97% -744.44% 33.33% -27.03% 130.33% -
  Horiz. % 24.59% -83.61% 190.16% -29.51% -22.13% -30.33% 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 0.0600 0.0500 0.0800 0.0700 0.0500 0.0100 33.95%
  YoY % -16.67% 20.00% -37.50% 14.29% 40.00% 400.00% -
  Horiz. % 500.00% 600.00% 500.00% 800.00% 700.00% 500.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,513
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 CAGR
RPS 0.84 1.29 1.73 2.08 2.99 3.33 3.85 -24.15%
  YoY % -34.88% -25.43% -16.83% -30.43% -10.21% -13.51% -
  Horiz. % 21.82% 33.51% 44.94% 54.03% 77.66% 86.49% 100.00%
EPS -0.29 0.46 -1.05 0.15 0.11 0.07 -0.20 6.98%
  YoY % -163.04% 143.81% -800.00% 36.36% 57.14% 135.00% -
  Horiz. % 145.00% -230.00% 525.00% -75.00% -55.00% -35.00% 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 0.0480 0.0273 0.0228 0.0331 0.0269 0.0088 0.0016 85.45%
  YoY % 75.82% 19.74% -31.12% 23.05% 205.68% 450.00% -
  Horiz. % 3,000.00% 1,706.25% 1,425.00% 2,068.75% 1,681.25% 550.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 -
Price 0.0650 0.0400 0.0550 0.0750 0.1800 0.1400 0.1700 -
P/RPS 7.40 1.41 1.45 1.49 2.32 0.74 0.71 53.06%
  YoY % 424.82% -2.76% -2.68% -35.78% 213.51% 4.23% -
  Horiz. % 1,042.25% 198.59% 204.23% 209.86% 326.76% 104.23% 100.00%
P/EPS -21.32 3.94 -2.37 20.79 65.57 37.89 -13.89 8.09%
  YoY % -641.12% 266.24% -111.40% -68.29% 73.05% 372.79% -
  Horiz. % 153.49% -28.37% 17.06% -149.68% -472.07% -272.79% 100.00%
EY -4.69 25.38 -42.11 4.81 1.53 2.64 -7.20 -7.49%
  YoY % -118.48% 160.27% -975.47% 214.38% -42.05% 136.67% -
  Horiz. % 65.14% -352.50% 584.86% -66.81% -21.25% -36.67% 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 1.30 0.67 1.10 0.94 2.57 2.80 17.00 -37.30%
  YoY % 94.03% -39.09% 17.02% -63.42% -8.21% -83.53% -
  Horiz. % 7.65% 3.94% 6.47% 5.53% 15.12% 16.47% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 CAGR
Date 27/02/20 28/02/19 28/02/18 28/02/17 25/02/16 30/10/15 30/10/15 -
Price 0.0550 0.0350 0.0550 0.0900 0.1250 0.1050 0.1050 -
P/RPS 6.26 1.23 1.45 1.79 1.61 0.56 0.44 61.96%
  YoY % 408.94% -15.17% -18.99% 11.18% 187.50% 27.27% -
  Horiz. % 1,422.73% 279.55% 329.55% 406.82% 365.91% 127.27% 100.00%
P/EPS -18.04 3.45 -2.37 24.95 45.53 28.42 -8.58 14.45%
  YoY % -622.90% 245.57% -109.50% -45.20% 60.20% 431.24% -
  Horiz. % 210.26% -40.21% 27.62% -290.79% -530.65% -331.24% 100.00%
EY -5.54 29.01 -42.11 4.01 2.20 3.52 -11.65 -12.63%
  YoY % -119.10% 168.89% -1,150.12% 82.27% -37.50% 130.21% -
  Horiz. % 47.55% -249.01% 361.46% -34.42% -18.88% -30.21% 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 0.58 1.10 1.13 1.79 2.10 10.50 -33.61%
  YoY % 89.66% -47.27% -2.65% -36.87% -14.76% -80.00% -
  Horiz. % 10.48% 5.52% 10.48% 10.76% 17.05% 20.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS