[NICE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -164.58%
YoY- -106.48%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,064 29,595 25,666 18,769 11,520 5,183 28,084 15.87%
PBT -3,449 -2,583 -1,086 -496 -215 -47 5,713 -
Tax -19 -19 -19 -18 -18 0 -145 -74.04%
NP -3,468 -2,602 -1,105 -514 -233 -47 5,568 -
-
NP to SH -2,681 -1,949 -677 -381 -144 -6 5,570 -
-
Tax Rate - - - - - - 2.54% -
Total Cost 38,532 32,197 26,771 19,283 11,753 5,230 22,516 42.83%
-
Net Worth 8,810 7,796 11,211 11,256 12,218 15,599 11,200 -14.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 8,810 7,796 11,211 11,256 12,218 15,599 11,200 -14.72%
NOSH 62,934 51,973 43,121 43,295 43,636 60,000 43,078 28.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -9.89% -8.79% -4.31% -2.74% -2.02% -0.91% 19.83% -
ROE -30.43% -25.00% -6.04% -3.38% -1.18% -0.04% 49.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.72 56.94 59.52 43.35 26.40 8.64 65.19 -9.89%
EPS -4.26 -3.75 -1.57 -0.88 -0.33 -0.01 12.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.26 0.26 0.28 0.26 0.26 -33.68%
Adjusted Per Share Value based on latest NOSH - 43,090
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.43 2.05 1.78 1.30 0.80 0.36 1.95 15.72%
EPS -0.19 -0.14 -0.05 -0.03 -0.01 0.00 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0054 0.0078 0.0078 0.0085 0.0108 0.0078 -15.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.12 0.23 0.34 0.40 0.44 0.23 -
P/RPS 0.22 0.21 0.39 0.78 1.52 5.09 0.35 -26.51%
P/EPS -2.82 -3.20 -14.65 -38.64 -121.21 -4,400.00 1.78 -
EY -35.50 -31.25 -6.83 -2.59 -0.83 -0.02 56.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.88 1.31 1.43 1.69 0.88 -1.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 24/08/11 -
Price 0.075 0.13 0.14 0.34 0.40 0.44 0.32 -
P/RPS 0.13 0.23 0.24 0.78 1.52 5.09 0.49 -58.54%
P/EPS -1.76 -3.47 -8.92 -38.64 -121.21 -4,400.00 2.47 -
EY -56.80 -28.85 -11.21 -2.59 -0.83 -0.02 40.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.87 0.54 1.31 1.43 1.69 1.23 -42.09%

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