Highlights

[NICE] YoY TTM Result on 2017-03-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -1.10%    YoY -     -6.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Revenue 11,780 15,476 17,806 22,487 36,282 24,411 17,978 -5.86%
  YoY % -23.88% -13.09% -20.82% -38.02% 48.63% 35.78% -
  Horiz. % 65.52% 86.08% 99.04% 125.08% 201.81% 135.78% 100.00%
PBT -9,595 -70 -876 -1,982 -3,740 -2,534 7,346 -
  YoY % -13,607.14% 92.01% 55.80% 47.01% -47.59% -134.49% -
  Horiz. % -130.62% -0.95% -11.92% -26.98% -50.91% -34.49% 100.00%
Tax -388 0 -4 0 0 -20 -84 24.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.19% -
  Horiz. % 461.90% -0.00% 4.76% -0.00% -0.00% 23.81% 100.00%
NP -9,983 -70 -880 -1,982 -3,740 -2,554 7,262 -
  YoY % -14,161.43% 92.05% 55.60% 47.01% -46.44% -135.17% -
  Horiz. % -137.47% -0.96% -12.12% -27.29% -51.50% -35.17% 100.00%
NP to SH -9,725 1,080 1,156 45 -2,865 -1,942 7,264 -
  YoY % -1,000.46% -6.57% 2,468.89% 101.57% -47.53% -126.73% -
  Horiz. % -133.88% 14.87% 15.91% 0.62% -39.44% -26.73% 100.00%
Tax Rate - % - % - % - % - % - % 1.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 21,763 15,546 18,686 24,469 40,022 26,965 10,716 10.64%
  YoY % 39.99% -16.80% -23.63% -38.86% 48.42% 151.63% -
  Horiz. % 203.09% 145.07% 174.37% 228.34% 373.48% 251.63% 100.00%
Net Worth 13,321 24,732 21,329 9,241 15,284 13,158 11,019 2.75%
  YoY % -46.14% 15.95% 130.81% -39.54% 16.15% 19.42% -
  Horiz. % 120.90% 224.45% 193.57% 83.86% 138.71% 119.42% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 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
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Net Worth 13,321 24,732 21,329 9,241 15,284 13,158 11,019 2.75%
  YoY % -46.14% 15.95% 130.81% -39.54% 16.15% 19.42% -
  Horiz. % 120.90% 224.45% 193.57% 83.86% 138.71% 119.42% 100.00%
NOSH 333,037 309,153 304,705 231,025 117,571 87,724 42,380 34.22%
  YoY % 7.73% 1.46% 31.89% 96.50% 34.02% 106.99% -
  Horiz. % 785.82% 729.46% 718.97% 545.12% 277.42% 206.99% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
NP Margin -84.75 % -0.45 % -4.94 % -8.81 % -10.31 % -10.46 % 40.39 % -
  YoY % -18,733.33% 90.89% 43.93% 14.55% 1.43% -125.90% -
  Horiz. % -209.83% -1.11% -12.23% -21.81% -25.53% -25.90% 100.00%
ROE -73.00 % 4.37 % 5.42 % 0.49 % -18.74 % -14.76 % 65.92 % -
  YoY % -1,770.48% -19.37% 1,006.12% 102.61% -26.96% -122.39% -
  Horiz. % -110.74% 6.63% 8.22% 0.74% -28.43% -22.39% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
RPS 3.54 5.01 5.84 9.73 30.86 27.83 42.42 -29.85%
  YoY % -29.34% -14.21% -39.98% -68.47% 10.89% -34.39% -
  Horiz. % 8.35% 11.81% 13.77% 22.94% 72.75% 65.61% 100.00%
EPS -2.92 0.35 0.38 0.02 -2.44 -2.21 17.14 -
  YoY % -934.29% -7.89% 1,800.00% 100.82% -10.41% -112.89% -
  Horiz. % -17.04% 2.04% 2.22% 0.12% -14.24% -12.89% 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 0.0400 0.0800 0.0700 0.0400 0.1300 0.1500 0.2600 -23.45%
  YoY % -50.00% 14.29% 75.00% -69.23% -13.33% -42.31% -
  Horiz. % 15.38% 30.77% 26.92% 15.38% 50.00% 57.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
RPS 1.68 2.20 2.53 3.20 5.17 3.48 2.56 -5.84%
  YoY % -23.64% -13.04% -20.94% -38.10% 48.56% 35.94% -
  Horiz. % 65.62% 85.94% 98.83% 125.00% 201.95% 135.94% 100.00%
EPS -1.38 0.15 0.16 0.01 -0.41 -0.28 1.03 -
  YoY % -1,020.00% -6.25% 1,500.00% 102.44% -46.43% -127.18% -
  Horiz. % -133.98% 14.56% 15.53% 0.97% -39.81% -27.18% 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 0.0190 0.0352 0.0304 0.0132 0.0218 0.0187 0.0157 2.76%
  YoY % -46.02% 15.79% 130.30% -39.45% 16.58% 19.11% -
  Horiz. % 121.02% 224.20% 193.63% 84.08% 138.85% 119.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 31/03/11 -
Price 0.0400 0.0950 0.1050 0.1950 0.1500 0.1200 0.1500 -
P/RPS 1.13 1.90 1.80 2.00 0.49 0.43 0.35 18.21%
  YoY % -40.53% 5.56% -10.00% 308.16% 13.95% 22.86% -
  Horiz. % 322.86% 542.86% 514.29% 571.43% 140.00% 122.86% 100.00%
P/EPS -1.37 27.19 27.68 1,001.11 -6.16 -5.42 0.88 -
  YoY % -105.04% -1.77% -97.24% 16,351.79% -13.65% -715.91% -
  Horiz. % -155.68% 3,089.77% 3,145.45% 113,762.50% -700.00% -615.91% 100.00%
EY -73.00 3.68 3.61 0.10 -16.25 -18.45 114.27 -
  YoY % -2,083.70% 1.94% 3,510.00% 100.62% 11.92% -116.15% -
  Horiz. % -63.88% 3.22% 3.16% 0.09% -14.22% -16.15% 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 1.00 1.19 1.50 4.88 1.15 0.80 0.58 8.09%
  YoY % -15.97% -20.67% -69.26% 324.35% 43.75% 37.93% -
  Horiz. % 172.41% 205.17% 258.62% 841.38% 198.28% 137.93% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 CAGR
Date 23/05/18 30/05/17 27/05/16 30/10/15 22/11/13 30/11/12 06/05/11 -
Price 0.0400 0.0900 0.1050 0.1050 0.1450 0.1300 0.2000 -
P/RPS 1.13 1.80 1.80 1.08 0.47 0.47 0.47 13.34%
  YoY % -37.22% 0.00% 66.67% 129.79% 0.00% 0.00% -
  Horiz. % 240.43% 382.98% 382.98% 229.79% 100.00% 100.00% 100.00%
P/EPS -1.37 25.76 27.68 539.06 -5.95 -5.87 1.17 -
  YoY % -105.32% -6.94% -94.87% 9,159.83% -1.36% -601.71% -
  Horiz. % -117.09% 2,201.71% 2,365.81% 46,073.50% -508.55% -501.71% 100.00%
EY -73.00 3.88 3.61 0.19 -16.81 -17.03 85.70 -
  YoY % -1,981.44% 7.48% 1,800.00% 101.13% 1.29% -119.87% -
  Horiz. % -85.18% 4.53% 4.21% 0.22% -19.61% -19.87% 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 1.00 1.13 1.50 2.63 1.12 0.87 0.77 3.80%
  YoY % -11.50% -24.67% -42.97% 134.82% 28.74% 12.99% -
  Horiz. % 129.87% 146.75% 194.81% 341.56% 145.45% 112.99% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers