[NICE] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -60.48%
YoY- -830.9%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Revenue 13,837 38,215 36,005 35,064 14,548 53,079 229,209 -25.19%
PBT -449 -4,290 -9,814 -3,449 -7,793 -13,174 449 -
Tax -4 0 0 -19 513 -87 -243 -34.59%
NP -453 -4,290 -9,814 -3,468 -7,280 -13,261 206 -
-
NP to SH 910 -1,105 -8,416 -2,681 -7,280 -13,261 206 16.60%
-
Tax Rate - - - - - - 54.12% -
Total Cost 14,290 42,505 45,819 38,532 21,828 66,340 229,003 -24.93%
-
Net Worth 26,541 8,125 9,442 8,810 15,076 22,804 51,289 -6.58%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Net Worth 26,541 8,125 9,442 8,810 15,076 22,804 51,289 -6.58%
NOSH 379,166 261,923 118,036 62,934 43,076 43,027 42,040 25.53%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
NP Margin -3.27% -11.23% -27.26% -9.89% -50.04% -24.98% 0.09% -
ROE 3.43% -13.60% -89.13% -30.43% -48.29% -58.15% 0.40% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
RPS 3.65 23.52 30.50 55.72 33.77 123.36 545.21 -40.40%
EPS 0.24 -0.68 -7.13 -4.26 -16.90 -30.82 0.49 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.05 0.08 0.14 0.35 0.53 1.22 -25.58%
Adjusted Per Share Value based on latest NOSH - 118,064
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
RPS 0.93 2.58 2.43 2.36 0.98 3.58 15.45 -25.21%
EPS 0.06 -0.07 -0.57 -0.18 -0.49 -0.89 0.01 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0055 0.0064 0.0059 0.0102 0.0154 0.0346 -6.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 -
Price 0.095 0.125 0.125 0.12 0.85 0.69 2.50 -
P/RPS 2.60 0.00 0.41 0.22 2.52 0.57 0.46 19.61%
P/EPS 39.58 0.00 -1.75 -2.82 -5.03 -2.23 510.20 -23.22%
EY 2.53 0.00 -57.04 -35.50 -19.88 -44.93 0.20 30.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.50 1.56 0.86 2.43 1.30 2.05 -4.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 CAGR
Date 30/08/16 30/10/15 28/02/14 28/02/13 24/02/10 03/03/09 27/12/06 -
Price 0.095 0.105 0.11 0.075 0.99 0.65 2.44 -
P/RPS 2.60 0.00 0.36 0.13 2.93 0.54 0.45 19.88%
P/EPS 39.58 0.00 -1.54 -1.76 -5.86 -2.10 497.96 -23.03%
EY 2.53 0.00 -64.82 -56.80 -17.07 -47.69 0.20 30.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.10 1.38 0.54 2.83 1.23 2.00 -3.90%

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