[NICE] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -92.3%
YoY- 105.68%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Revenue 14,452 18,776 15,960 24,340 26,962 42,652 27,999 -11.31%
PBT -5,076 3,798 2,348 -1,176 10,434 -3,354 -1,184 30.25%
Tax 0 0 0 0 0 0 -20 -
NP -5,076 3,798 2,348 -1,176 10,434 -3,354 -1,205 29.84%
-
NP to SH -5,076 5,074 4,710 478 11,322 -2,620 -738 41.93%
-
Tax Rate - 0.00% 0.00% - 0.00% - - -
Total Cost 19,528 14,978 13,612 25,516 16,528 46,006 29,204 -7.04%
-
Net Worth 16,651 24,220 19,394 5,974 1,179 15,342 11,211 7.44%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 16,651 24,220 19,394 5,974 1,179 15,342 11,211 7.44%
NOSH 333,037 302,762 277,058 129,380 117,937 118,018 43,120 44.95%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -35.12% 20.23% 14.71% -4.83% 38.70% -7.86% -4.31% -
ROE -30.48% 20.95% 24.29% 8.00% 960.00% -17.08% -6.59% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.34 6.20 5.76 20.37 22.86 36.14 64.93 -38.81%
EPS -1.52 1.68 1.70 0.40 9.60 -2.22 -1.71 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.07 0.05 0.01 0.13 0.26 -25.87%
Adjusted Per Share Value based on latest NOSH - 129,380
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.97 1.27 1.08 1.64 1.82 2.87 1.89 -11.40%
EPS -0.34 0.34 0.32 0.03 0.76 -0.18 -0.05 41.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0163 0.0131 0.004 0.0008 0.0103 0.0076 7.29%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 -
Price 0.055 0.075 0.18 0.14 0.17 0.105 0.23 -
P/RPS 1.27 1.21 3.12 0.00 0.74 0.29 0.35 26.36%
P/EPS -3.61 4.48 10.59 0.00 1.77 -4.73 -13.43 -21.22%
EY -27.71 22.35 9.44 0.00 56.47 -21.14 -7.45 26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 2.57 0.00 17.00 0.81 0.88 4.13%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/18 28/02/17 25/02/16 30/10/15 30/10/15 29/08/13 16/08/12 -
Price 0.055 0.09 0.125 0.105 0.105 0.185 0.14 -
P/RPS 1.27 1.45 2.17 0.00 0.46 0.51 0.22 37.48%
P/EPS -3.61 5.37 7.35 0.00 1.09 -8.33 -8.17 -13.78%
EY -27.71 18.62 13.60 0.00 91.43 -12.00 -12.23 16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.13 1.79 0.00 10.50 1.42 0.54 13.79%

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