[NICE] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 82.69%
YoY- 56.4%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 22,487 24,340 22,138 28,159 36,076 36,004 36,282 -27.32%
PBT -1,982 -1,176 -3,379 -2,920 -9,877 -9,814 -3,740 -34.53%
Tax 0 0 0 0 0 0 0 -
NP -1,982 -1,176 -3,379 -2,920 -9,877 -9,814 -3,740 -34.53%
-
NP to SH 45 478 -1,626 -1,445 -8,348 -8,416 -2,865 -
-
Tax Rate - - - - - - - -
Total Cost 24,469 25,516 25,517 31,079 45,953 45,818 40,022 -27.98%
-
Net Worth 9,241 6,469 0 1,180 -4,679 9,448 15,284 -28.51%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 9,241 6,469 0 1,180 -4,679 9,448 15,284 -28.51%
NOSH 231,025 129,380 118,117 118,092 116,999 118,101 117,571 56.94%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.81% -4.83% -15.26% -10.37% -27.38% -27.26% -10.31% -
ROE 0.49% 7.39% 0.00% -122.36% 0.00% -89.08% -18.74% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.73 18.81 18.74 23.84 30.83 30.49 30.86 -53.70%
EPS 0.02 0.37 -1.38 -1.22 -7.14 -7.13 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.00 0.01 -0.04 0.08 0.13 -54.45%
Adjusted Per Share Value based on latest NOSH - 118,092
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.56 1.69 1.53 1.95 2.50 2.50 2.51 -27.19%
EPS 0.00 0.03 -0.11 -0.10 -0.58 -0.58 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0045 0.00 0.0008 -0.0032 0.0065 0.0106 -28.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.195 0.14 0.155 0.17 0.135 0.125 0.15 -
P/RPS 2.00 0.74 0.83 0.71 0.44 0.41 0.49 155.62%
P/EPS 1,001.11 37.89 -11.26 -13.89 -1.89 -1.75 -6.16 -
EY 0.10 2.64 -8.88 -7.20 -52.85 -57.01 -16.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 2.80 0.00 17.00 0.00 1.56 1.15 162.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/10/15 30/10/15 30/10/15 30/10/15 30/10/15 28/02/14 22/11/13 -
Price 0.105 0.105 0.105 0.105 0.105 0.11 0.145 -
P/RPS 1.08 0.56 0.56 0.44 0.34 0.36 0.47 74.22%
P/EPS 539.06 28.42 -7.63 -8.58 -1.47 -1.54 -5.95 -
EY 0.19 3.52 -13.11 -11.65 -67.95 -64.78 -16.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.10 0.00 10.50 0.00 1.38 1.12 76.76%

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