[NICE] QoQ 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,481 9,054 36,005 30,814 21,326 8,982 35,064 -47.21%
PBT 5,217 -674 -9,814 -2,874 -1,677 -611 -3,449 -
Tax 0 0 0 0 0 0 -19 -
NP 5,217 -674 -9,814 -2,874 -1,677 -611 -3,468 -
-
NP to SH 5,661 -468 -8,416 -2,133 -1,310 -536 -2,681 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 8,264 9,728 45,819 33,688 23,003 9,593 38,532 -64.27%
-
Net Worth 1,179 -4,679 9,442 15,319 15,342 15,484 8,810 -73.93%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,179 -4,679 9,442 15,319 15,342 15,484 8,810 -73.93%
NOSH 117,937 116,999 118,036 117,845 118,018 119,111 62,934 52.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 38.70% -7.44% -27.26% -9.33% -7.86% -6.80% -9.89% -
ROE 480.00% 0.00% -89.13% -13.92% -8.54% -3.46% -30.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.43 7.74 30.50 26.15 18.07 7.54 55.72 -65.31%
EPS 4.80 -0.40 -7.13 -1.81 -1.11 -0.45 -4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 -0.04 0.08 0.13 0.13 0.13 0.14 -82.86%
Adjusted Per Share Value based on latest NOSH - 117,571
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.91 0.61 2.43 2.08 1.44 0.61 2.36 -47.11%
EPS 0.38 -0.03 -0.57 -0.14 -0.09 -0.04 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0008 -0.0032 0.0064 0.0103 0.0103 0.0104 0.0059 -73.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.17 0.135 0.125 0.15 0.105 0.12 0.12 -
P/RPS 1.49 1.74 0.41 0.57 0.58 1.59 0.22 259.22%
P/EPS 3.54 -33.75 -1.75 -8.29 -9.46 -26.67 -2.82 -
EY 28.24 -2.96 -57.04 -12.07 -10.57 -3.75 -35.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.00 0.00 1.56 1.15 0.81 0.92 0.86 635.09%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/10/15 30/10/15 28/02/14 22/11/13 29/08/13 20/05/13 28/02/13 -
Price 0.105 0.105 0.11 0.145 0.185 0.125 0.075 -
P/RPS 0.92 1.36 0.36 0.55 1.02 1.66 0.13 269.92%
P/EPS 2.19 -26.25 -1.54 -8.01 -16.67 -27.78 -1.76 -
EY 45.71 -3.81 -64.82 -12.48 -6.00 -3.60 -56.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.50 0.00 1.38 1.12 1.42 0.96 0.54 627.03%

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