[NICE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -193.75%
YoY- -231.73%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
Revenue 14,790 13,836 24,734 36,004 23,542 14,548 8,913 6.13%
PBT -3,379 -449 -9,506 -9,814 -3,233 -7,792 -6,601 -7.57%
Tax -388 -4 0 0 -2 513 -10 53.77%
NP -3,767 -453 -9,506 -9,814 -3,235 -7,279 -6,611 -6.40%
-
NP to SH -2,638 910 -6,765 -8,416 -2,537 -7,279 -6,611 -10.24%
-
Tax Rate - - - - - - - -
Total Cost 18,557 14,289 34,240 45,818 26,777 21,827 15,524 2.12%
-
Net Worth 19,982 20,932 13,096 9,448 16,529 15,053 22,948 -1.61%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
Net Worth 19,982 20,932 13,096 9,448 16,529 15,053 22,948 -1.61%
NOSH 333,037 299,032 261,923 118,101 118,064 43,008 43,300 27.12%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
NP Margin -25.47% -3.27% -38.43% -27.26% -13.74% -50.03% -74.17% -
ROE -13.20% 4.35% -51.66% -89.08% -15.35% -48.36% -28.81% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
RPS 4.44 4.63 9.44 30.49 19.94 33.83 20.58 -16.50%
EPS -0.79 0.30 -2.58 -7.13 -2.15 -16.92 -15.27 -29.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.05 0.08 0.14 0.35 0.53 -22.60%
Adjusted Per Share Value based on latest NOSH - 118,101
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
RPS 1.00 0.93 1.67 2.43 1.59 0.98 0.60 6.19%
EPS -0.18 0.06 -0.46 -0.57 -0.17 -0.49 -0.45 -10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0141 0.0088 0.0064 0.0111 0.0101 0.0155 -1.61%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 -
Price 0.10 0.095 0.125 0.125 0.12 0.85 0.69 -
P/RPS 2.25 2.05 1.32 0.41 0.60 2.51 3.35 -4.57%
P/EPS -12.62 31.22 -4.84 -1.75 -5.58 -5.02 -4.52 12.83%
EY -7.92 3.20 -20.66 -57.01 -17.91 -19.91 -22.13 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.36 2.50 1.56 0.86 2.43 1.30 2.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 CAGR
Date 30/08/17 30/08/16 30/10/15 28/02/14 28/02/13 24/02/10 - -
Price 0.06 0.095 0.105 0.11 0.075 0.99 0.00 -
P/RPS 1.35 2.05 1.11 0.36 0.38 2.93 0.00 -
P/EPS -7.57 31.22 -4.07 -1.54 -3.49 -5.85 0.00 -
EY -13.20 3.20 -24.60 -64.78 -28.65 -17.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 2.10 1.38 0.54 2.83 0.00 -

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