[NICE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -62.82%
YoY- -9.44%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Revenue 12,772 11,132 31,542 30,814 29,595 23,484 11,575 1.32%
PBT 1,136 757 -2,656 -2,874 -2,583 5,963 -5,778 -
Tax 0 -4 0 0 -19 -84 0 -
NP 1,136 753 -2,656 -2,874 -2,602 5,879 -5,778 -
-
NP to SH 2,007 1,837 -424 -2,133 -1,949 5,881 -5,778 -
-
Tax Rate 0.00% 0.53% - - - 1.41% - -
Total Cost 11,636 10,379 34,198 33,688 32,197 17,605 17,353 -5.18%
-
Net Worth 24,732 20,092 5,653 15,319 7,796 11,193 17,222 4.94%
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Net Worth 24,732 20,092 5,653 15,319 7,796 11,193 17,222 4.94%
NOSH 333,037 287,031 231,025 117,845 51,973 43,052 43,055 31.34%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
NP Margin 8.89% 6.76% -8.42% -9.33% -8.79% 25.03% -49.92% -
ROE 8.11% 9.14% -7.50% -13.92% -25.00% 52.54% -33.55% -
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
RPS 4.13 3.88 22.32 26.15 56.94 54.55 26.88 -22.08%
EPS 0.66 0.64 -0.30 -1.81 -3.75 13.66 -13.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.04 0.13 0.15 0.26 0.40 -19.30%
Adjusted Per Share Value based on latest NOSH - 117,571
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
RPS 0.86 0.75 2.13 2.08 1.99 1.58 0.78 1.30%
EPS 0.14 0.12 -0.03 -0.14 -0.13 0.40 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.0135 0.0038 0.0103 0.0053 0.0075 0.0116 4.97%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 31/03/11 30/09/09 -
Price 0.095 0.105 0.195 0.15 0.12 0.15 0.90 -
P/RPS 2.30 2.71 0.00 0.57 0.21 0.27 3.35 -4.88%
P/EPS 14.63 16.41 0.00 -8.29 -3.20 1.10 -6.71 -
EY 6.83 6.10 0.00 -12.07 -31.25 91.07 -14.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.50 0.00 1.15 0.80 0.58 2.25 -8.13%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 31/03/11 30/09/09 CAGR
Date 30/05/17 27/05/16 30/10/15 22/11/13 30/11/12 06/05/11 23/11/09 -
Price 0.09 0.105 0.105 0.145 0.13 0.20 1.10 -
P/RPS 2.18 2.71 0.00 0.55 0.23 0.37 4.09 -8.04%
P/EPS 13.86 16.41 0.00 -8.01 -3.47 1.46 -8.20 -
EY 7.21 6.10 0.00 -12.48 -28.85 68.30 -12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.50 0.00 1.12 0.87 0.77 2.75 -11.17%

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