[NICE] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 4.77%
YoY- -100.87%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 16,584 17,349 17,216 12,462 9,171 14,000 16,513 0.28%
PBT -7,261 -5,020 -9,575 -3,882 -4,069 -3,363 -2,459 105.41%
Tax 541 541 541 -35 -44 -44 -44 -
NP -6,720 -4,479 -9,034 -3,917 -4,113 -3,407 -2,503 92.82%
-
NP to SH -6,720 -4,479 -9,034 -3,917 -4,113 -3,407 -2,503 92.82%
-
Tax Rate - - - - - - - -
Total Cost 23,304 21,828 26,250 16,379 13,284 17,407 19,016 14.47%
-
Net Worth 52,650 52,650 52,650 52,058 47,684 46,364 36,658 27.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 52,650 52,650 52,650 52,058 47,684 46,364 36,658 27.21%
NOSH 877,513 877,513 877,513 877,513 819,163 778,563 755,513 10.46%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -40.52% -25.82% -52.47% -31.43% -44.85% -24.34% -15.16% -
ROE -12.76% -8.51% -17.16% -7.52% -8.63% -7.35% -6.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.89 1.98 1.96 1.44 1.15 1.81 2.25 -10.94%
EPS -0.77 -0.51 -1.03 -0.45 -0.52 -0.44 -0.34 72.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.06 0.06 0.05 12.88%
Adjusted Per Share Value based on latest NOSH - 877,513
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.22 1.28 1.27 0.92 0.68 1.03 1.22 0.00%
EPS -0.50 -0.33 -0.67 -0.29 -0.30 -0.25 -0.18 97.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0388 0.0388 0.0388 0.0384 0.0351 0.0342 0.027 27.25%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.14 0.12 0.14 0.155 0.13 0.16 0.21 -
P/RPS 7.41 6.07 7.14 10.79 11.27 8.83 9.32 -14.14%
P/EPS -18.28 -23.51 -13.60 -34.33 -25.12 -36.29 -61.51 -55.36%
EY -5.47 -4.25 -7.35 -2.91 -3.98 -2.76 -1.63 123.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.00 2.33 2.58 2.17 2.67 4.20 -32.41%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 30/08/22 24/05/22 25/02/22 26/11/21 29/09/21 -
Price 0.135 0.14 0.13 0.155 0.19 0.15 0.165 -
P/RPS 7.14 7.08 6.63 10.79 16.47 8.28 7.33 -1.73%
P/EPS -17.63 -27.43 -12.63 -34.33 -36.71 -34.02 -48.33 -48.85%
EY -5.67 -3.65 -7.92 -2.91 -2.72 -2.94 -2.07 95.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.33 2.17 2.58 3.17 2.50 3.30 -22.47%

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