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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Revenue 9,447 12,628 15,244 21,855 24,340 28,159 30,723 -19.28%
  YoY % -25.19% -17.16% -30.25% -10.21% -13.56% -8.35% -
  Horiz. % 30.75% 41.10% 49.62% 71.14% 79.22% 91.65% 100.00%
PBT 3,682 -7,816 276 -1,939 -1,176 -2,920 -4,040 -
  YoY % 147.11% -2,931.88% 114.23% -64.88% 59.73% 27.72% -
  Horiz. % -91.14% 193.47% -6.83% 48.00% 29.11% 72.28% 100.00%
Tax -301 -388 -4 0 0 0 0 -
  YoY % 22.42% -9,600.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,525.00% 9,700.00% 100.00% - - - -
NP 3,381 -8,204 272 -1,939 -1,176 -2,920 -4,040 -
  YoY % 141.21% -3,116.18% 114.03% -64.88% 59.73% 27.72% -
  Horiz. % -83.69% 203.07% -6.73% 48.00% 29.11% 72.28% 100.00%
NP to SH 3,381 -7,713 1,092 773 478 -1,445 -3,314 -
  YoY % 143.84% -806.32% 41.27% 61.72% 133.08% 56.40% -
  Horiz. % -102.02% 232.74% -32.95% -23.33% -14.42% 43.60% 100.00%
Tax Rate 8.17 % - % 1.45 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 563.45% 0.00% 100.00% - - - -
Total Cost 6,066 20,832 14,972 23,794 25,516 31,079 34,763 -27.17%
  YoY % -70.88% 39.14% -37.08% -6.75% -17.90% -10.60% -
  Horiz. % 17.45% 59.93% 43.07% 68.45% 73.40% 89.40% 100.00%
Net Worth 19,982 16,651 24,220 19,710 6,469 1,180 15,245 5.04%
  YoY % 20.00% -31.25% 22.88% 204.69% 447.79% -92.25% -
  Horiz. % 131.07% 109.23% 158.87% 129.29% 42.43% 7.75% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Net Worth 19,982 16,651 24,220 19,710 6,469 1,180 15,245 5.04%
  YoY % 20.00% -31.25% 22.88% 204.69% 447.79% -92.25% -
  Horiz. % 131.07% 109.23% 158.87% 129.29% 42.43% 7.75% 100.00%
NOSH 333,038 333,037 302,762 281,578 129,380 118,092 117,272 20.87%
  YoY % 0.00% 10.00% 7.52% 117.64% 9.56% 0.70% -
  Horiz. % 283.99% 283.99% 258.17% 240.11% 110.32% 100.70% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
NP Margin 35.79 % -64.97 % 1.78 % -8.87 % -4.83 % -10.37 % -13.15 % -
  YoY % 155.09% -3,750.00% 120.07% -83.64% 53.42% 21.14% -
  Horiz. % -272.17% 494.07% -13.54% 67.45% 36.73% 78.86% 100.00%
ROE 16.92 % -46.32 % 4.51 % 3.92 % 7.39 % -122.36 % -21.74 % -
  YoY % 136.53% -1,127.05% 15.05% -46.96% 106.04% -462.83% -
  Horiz. % -77.83% 213.06% -20.75% -18.03% -33.99% 562.83% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
RPS 2.84 3.79 5.03 7.76 18.81 23.84 26.20 -33.20%
  YoY % -25.07% -24.65% -35.18% -58.75% -21.10% -9.01% -
  Horiz. % 10.84% 14.47% 19.20% 29.62% 71.79% 90.99% 100.00%
EPS 1.02 -2.32 0.36 0.27 0.37 -1.22 -2.83 -
  YoY % 143.97% -744.44% 33.33% -27.03% 130.33% 56.89% -
  Horiz. % -36.04% 81.98% -12.72% -9.54% -13.07% 43.11% 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 0.0600 0.0500 0.0800 0.0700 0.0500 0.0100 0.1300 -13.10%
  YoY % 20.00% -37.50% 14.29% 40.00% 400.00% -92.31% -
  Horiz. % 46.15% 38.46% 61.54% 53.85% 38.46% 7.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
RPS 1.34 1.80 2.17 3.11 3.47 4.01 4.37 -19.32%
  YoY % -25.56% -17.05% -30.23% -10.37% -13.47% -8.24% -
  Horiz. % 30.66% 41.19% 49.66% 71.17% 79.41% 91.76% 100.00%
EPS 0.48 -1.10 0.16 0.11 0.07 -0.21 -0.47 -
  YoY % 143.64% -787.50% 45.45% 57.14% 133.33% 55.32% -
  Horiz. % -102.13% 234.04% -34.04% -23.40% -14.89% 44.68% 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 0.0284 0.0237 0.0345 0.0281 0.0092 0.0017 0.0217 5.01%
  YoY % 19.83% -31.30% 22.78% 205.43% 441.18% -92.17% -
  Horiz. % 130.88% 109.22% 158.99% 129.49% 42.40% 7.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 -
Price 0.0400 0.0550 0.0750 0.1800 0.1400 0.1700 0.1050 -
P/RPS 1.41 1.45 1.49 2.32 0.74 0.71 0.40 25.71%
  YoY % -2.76% -2.68% -35.78% 213.51% 4.23% 77.50% -
  Horiz. % 352.50% 362.50% 372.50% 580.00% 185.00% 177.50% 100.00%
P/EPS 3.94 -2.37 20.79 65.57 37.89 -13.89 -3.72 -
  YoY % 266.24% -111.40% -68.29% 73.05% 372.79% -273.39% -
  Horiz. % -105.91% 63.71% -558.87% -1,762.63% -1,018.55% 373.39% 100.00%
EY 25.38 -42.11 4.81 1.53 2.64 -7.20 -26.91 -
  YoY % 160.27% -975.47% 214.38% -42.05% 136.67% 73.24% -
  Horiz. % -94.31% 156.48% -17.87% -5.69% -9.81% 26.76% 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 0.67 1.10 0.94 2.57 2.80 17.00 0.81 -3.39%
  YoY % -39.09% 17.02% -63.42% -8.21% -83.53% 1,998.77% -
  Horiz. % 82.72% 135.80% 116.05% 317.28% 345.68% 2,098.77% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Date 28/02/19 28/02/18 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 -
Price 0.0350 0.0550 0.0900 0.1250 0.1050 0.1050 0.1850 -
P/RPS 1.23 1.45 1.79 1.61 0.56 0.44 0.71 10.49%
  YoY % -15.17% -18.99% 11.18% 187.50% 27.27% -38.03% -
  Horiz. % 173.24% 204.23% 252.11% 226.76% 78.87% 61.97% 100.00%
P/EPS 3.45 -2.37 24.95 45.53 28.42 -8.58 -6.55 -
  YoY % 245.57% -109.50% -45.20% 60.20% 431.24% -30.99% -
  Horiz. % -52.67% 36.18% -380.92% -695.11% -433.89% 130.99% 100.00%
EY 29.01 -42.11 4.01 2.20 3.52 -11.65 -15.28 -
  YoY % 168.89% -1,150.12% 82.27% -37.50% 130.21% 23.76% -
  Horiz. % -189.86% 275.59% -26.24% -14.40% -23.04% 76.24% 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 0.58 1.10 1.13 1.79 2.10 10.50 1.42 -15.01%
  YoY % -47.27% -2.65% -36.87% -14.76% -80.00% 639.44% -
  Horiz. % 40.85% 77.46% 79.58% 126.06% 147.89% 739.44% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers