[NICE] QoQ TTM 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- -11.79%
YoY- -310.42%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,004 36,282 30,723 25,276 23,542 24,411 25,665 25.23%
PBT -9,814 -3,740 -4,040 -3,564 -3,233 -2,534 -1,084 332.64%
Tax 0 0 0 -1 -2 -20 -20 -
NP -9,814 -3,740 -4,040 -3,565 -3,235 -2,554 -1,104 327.42%
-
NP to SH -8,416 -2,865 -3,314 -2,836 -2,537 -1,942 -676 434.70%
-
Tax Rate - - - - - - - -
Total Cost 45,818 40,022 34,763 28,841 26,777 26,965 26,769 42.94%
-
Net Worth 9,448 15,284 15,245 15,484 16,529 13,158 11,317 -11.30%
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 9,448 15,284 15,245 15,484 16,529 13,158 11,317 -11.30%
NOSH 118,101 117,571 117,272 119,111 118,064 87,724 43,529 94.17%
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% -10.31% -13.15% -14.10% -13.74% -10.46% -4.30% -
ROE -89.08% -18.74% -21.74% -18.32% -15.35% -14.76% -5.97% -
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 30.49 30.86 26.20 21.22 19.94 27.83 58.96 -35.49%
EPS -7.13 -2.44 -2.83 -2.38 -2.15 -2.21 -1.55 175.82%
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 2.51 2.13 1.75 1.63 1.69 1.78 25.33%
EPS -0.58 -0.20 -0.23 -0.20 -0.18 -0.13 -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 0.0115 0.0091 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 0.49 0.40 0.57 0.60 0.43 0.39 3.38%
P/EPS -1.75 -6.16 -3.72 -5.04 -5.58 -5.42 -14.81 -75.82%
EY -57.01 -16.25 -26.91 -19.84 -17.91 -18.45 -6.75 313.12%
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 0.47 0.71 0.59 0.38 0.47 0.24 30.94%
P/EPS -1.54 -5.95 -6.55 -5.25 -3.49 -5.87 -9.01 -69.10%
EY -64.78 -16.81 -15.28 -19.05 -28.65 -17.03 -11.09 223.30%
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