[NICE] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -83.67%
YoY- 110.17%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 36,868 57,920 29,400 6,765 4,850 8,588 17,216 65.91%
PBT -11,988 -12,532 -6,529 393 2,090 15,448 -9,575 16.11%
Tax -88 0 -60 -52 0 0 541 -
NP -12,076 -12,532 -6,589 341 2,090 15,448 -9,034 21.28%
-
NP to SH -12,076 -12,532 -6,589 341 2,090 15,448 -9,034 21.28%
-
Tax Rate - - - 13.23% 0.00% 0.00% - -
Total Cost 48,944 70,452 35,989 6,424 2,760 -6,860 26,250 51.31%
-
Net Worth 71,022 68,956 68,938 70,276 52,650 52,650 52,650 22.01%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 71,022 68,956 68,938 70,276 52,650 52,650 52,650 22.01%
NOSH 1,280,265 1,150,758 1,148,982 1,148,982 877,513 877,513 877,513 28.54%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -32.75% -21.64% -22.41% 5.05% 43.09% 179.88% -52.47% -
ROE -17.00% -18.17% -9.56% 0.49% 3.97% 29.34% -17.16% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.11 5.04 2.56 0.67 0.55 0.98 1.96 35.92%
EPS -1.04 -1.08 -0.67 0.04 0.24 1.76 -1.09 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.07 0.06 0.06 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 1,148,982
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.56 4.01 2.04 0.47 0.34 0.60 1.19 66.41%
EPS -0.84 -0.87 -0.46 0.02 0.14 1.07 -0.63 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0478 0.0478 0.0487 0.0365 0.0365 0.0365 21.95%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.135 0.135 0.155 0.15 0.14 0.12 0.14 -
P/RPS 4.33 2.68 6.06 22.26 25.33 12.26 7.14 -28.28%
P/EPS -13.23 -12.38 -27.03 441.19 58.78 6.82 -13.60 -1.81%
EY -7.56 -8.08 -3.70 0.23 1.70 14.67 -7.35 1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.25 2.58 2.14 2.33 2.00 2.33 -2.29%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 26/05/23 21/02/23 29/11/22 30/08/22 -
Price 0.13 0.135 0.14 0.14 0.135 0.14 0.125 -
P/RPS 4.17 2.68 5.47 20.78 24.43 14.31 6.37 -24.54%
P/EPS -12.74 -12.38 -24.41 411.77 56.68 7.95 -12.14 3.25%
EY -7.85 -8.08 -4.10 0.24 1.76 12.57 -8.24 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.25 2.33 2.00 2.25 2.33 2.08 2.85%

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