[NICE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -37.56%
YoY- -1761.81%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 30,814 21,326 8,982 35,064 29,595 25,666 18,769 39.12%
PBT -2,874 -1,677 -611 -3,449 -2,583 -1,086 -496 222.25%
Tax 0 0 0 -19 -19 -19 -18 -
NP -2,874 -1,677 -611 -3,468 -2,602 -1,105 -514 214.69%
-
NP to SH -2,133 -1,310 -536 -2,681 -1,949 -677 -381 214.96%
-
Tax Rate - - - - - - - -
Total Cost 33,688 23,003 9,593 38,532 32,197 26,771 19,283 45.00%
-
Net Worth 15,319 15,342 15,484 8,810 7,796 11,211 11,256 22.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,319 15,342 15,484 8,810 7,796 11,211 11,256 22.78%
NOSH 117,845 118,018 119,111 62,934 51,973 43,121 43,295 94.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -9.33% -7.86% -6.80% -9.89% -8.79% -4.31% -2.74% -
ROE -13.92% -8.54% -3.46% -30.43% -25.00% -6.04% -3.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.15 18.07 7.54 55.72 56.94 59.52 43.35 -28.58%
EPS -1.81 -1.11 -0.45 -4.26 -3.75 -1.57 -0.88 61.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.14 0.15 0.26 0.26 -36.97%
Adjusted Per Share Value based on latest NOSH - 118,064
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.14 1.48 0.62 2.43 2.05 1.78 1.30 39.37%
EPS -0.15 -0.09 -0.04 -0.19 -0.14 -0.05 -0.03 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0106 0.0107 0.0061 0.0054 0.0078 0.0078 22.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.105 0.12 0.12 0.12 0.23 0.34 -
P/RPS 0.57 0.58 1.59 0.22 0.21 0.39 0.78 -18.85%
P/EPS -8.29 -9.46 -26.67 -2.82 -3.20 -14.65 -38.64 -64.12%
EY -12.07 -10.57 -3.75 -35.50 -31.25 -6.83 -2.59 178.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.81 0.92 0.86 0.80 0.88 1.31 -8.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 29/08/13 20/05/13 28/02/13 30/11/12 16/08/12 22/05/12 -
Price 0.145 0.185 0.125 0.075 0.13 0.14 0.34 -
P/RPS 0.55 1.02 1.66 0.13 0.23 0.24 0.78 -20.76%
P/EPS -8.01 -16.67 -27.78 -1.76 -3.47 -8.92 -38.64 -64.93%
EY -12.48 -6.00 -3.60 -56.80 -28.85 -11.21 -2.59 185.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.42 0.96 0.54 0.87 0.54 1.31 -9.91%

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