[NICE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 80.01%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,005 30,814 21,326 8,982 35,064 29,595 25,666 25.23%
PBT -9,814 -2,874 -1,677 -611 -3,449 -2,583 -1,086 332.11%
Tax 0 0 0 0 -19 -19 -19 -
NP -9,814 -2,874 -1,677 -611 -3,468 -2,602 -1,105 327.16%
-
NP to SH -8,416 -2,133 -1,310 -536 -2,681 -1,949 -677 434.17%
-
Tax Rate - - - - - - - -
Total Cost 45,819 33,688 23,003 9,593 38,532 32,197 26,771 42.94%
-
Net Worth 9,442 15,319 15,342 15,484 8,810 7,796 11,211 -10.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 9,442 15,319 15,342 15,484 8,810 7,796 11,211 -10.78%
NOSH 118,036 117,845 118,018 119,111 62,934 51,973 43,121 95.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -27.26% -9.33% -7.86% -6.80% -9.89% -8.79% -4.31% -
ROE -89.13% -13.92% -8.54% -3.46% -30.43% -25.00% -6.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.50 26.15 18.07 7.54 55.72 56.94 59.52 -35.88%
EPS -7.13 -1.81 -1.11 -0.45 -4.26 -3.75 -1.57 173.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.13 0.13 0.13 0.14 0.15 0.26 -54.32%
Adjusted Per Share Value based on latest NOSH - 119,111
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.50 2.14 1.48 0.62 2.43 2.05 1.78 25.33%
EPS -0.58 -0.15 -0.09 -0.04 -0.19 -0.14 -0.05 410.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0106 0.0106 0.0107 0.0061 0.0054 0.0078 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.125 0.15 0.105 0.12 0.12 0.12 0.23 -
P/RPS 0.41 0.57 0.58 1.59 0.22 0.21 0.39 3.38%
P/EPS -1.75 -8.29 -9.46 -26.67 -2.82 -3.20 -14.65 -75.65%
EY -57.04 -12.07 -10.57 -3.75 -35.50 -31.25 -6.83 310.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.15 0.81 0.92 0.86 0.80 0.88 46.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 -
Price 0.11 0.145 0.185 0.125 0.075 0.13 0.14 -
P/RPS 0.36 0.55 1.02 1.66 0.13 0.23 0.24 30.94%
P/EPS -1.54 -8.01 -16.67 -27.78 -1.76 -3.47 -8.92 -68.89%
EY -64.82 -12.48 -6.00 -3.60 -56.80 -28.85 -11.21 221.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.12 1.42 0.96 0.54 0.87 0.54 86.60%

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