[NICE] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -316.47%
YoY- 47.85%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,112 8,056 16,513 19,641 20,798 18,108 10,246 -29.07%
PBT -2,540 -2,772 -2,459 -1,460 680 844 -2,832 -6.97%
Tax 0 0 -44 -12 0 0 -131 -
NP -2,540 -2,772 -2,503 -1,472 680 844 -2,963 -9.73%
-
NP to SH -2,540 -2,772 -2,503 -1,472 680 844 -2,963 -9.73%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 8,652 10,828 19,016 21,113 20,118 17,264 13,209 -24.51%
-
Net Worth 47,684 46,364 36,658 36,575 36,575 35,548 28,097 42.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 47,684 46,364 36,658 36,575 36,575 35,548 28,097 42.14%
NOSH 819,163 778,563 755,513 731,513 731,513 731,513 702,433 10.76%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -41.56% -34.41% -15.16% -7.49% 3.27% 4.66% -28.92% -
ROE -5.33% -5.98% -6.83% -4.02% 1.86% 2.37% -10.55% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.77 1.04 2.25 2.69 2.84 2.55 1.46 -34.64%
EPS -0.32 -0.36 -0.34 -0.20 0.10 0.12 -0.42 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.05 0.04 30.94%
Adjusted Per Share Value based on latest NOSH - 731,513
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.44 0.58 1.19 1.41 1.49 1.30 0.74 -29.22%
EPS -0.18 -0.20 -0.18 -0.11 0.05 0.06 -0.21 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0333 0.0263 0.0263 0.0263 0.0255 0.0202 41.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.13 0.16 0.21 0.195 0.24 0.22 0.05 -
P/RPS 16.90 15.35 9.32 7.26 8.44 8.64 3.43 188.71%
P/EPS -40.68 -44.60 -61.51 -96.91 258.18 185.32 -11.85 127.05%
EY -2.46 -2.24 -1.63 -1.03 0.39 0.54 -8.44 -55.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.67 4.20 3.90 4.80 4.40 1.25 44.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 29/09/21 28/05/21 25/02/21 25/11/20 28/08/20 -
Price 0.19 0.15 0.165 0.23 0.21 0.235 0.29 -
P/RPS 24.71 14.39 7.33 8.57 7.39 9.23 19.88 15.55%
P/EPS -59.45 -41.82 -48.33 -114.30 225.91 197.96 -68.75 -9.21%
EY -1.68 -2.39 -2.07 -0.87 0.44 0.51 -1.45 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.50 3.30 4.60 4.20 4.70 7.25 -42.30%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment