[NICE] QoQ TTM 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- 13.55%
YoY- -47.53%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 28,159 36,076 36,004 36,282 30,723 25,276 23,542 12.71%
PBT -2,920 -9,877 -9,814 -3,740 -4,040 -3,564 -3,233 -6.58%
Tax 0 0 0 0 0 -1 -2 -
NP -2,920 -9,877 -9,814 -3,740 -4,040 -3,565 -3,235 -6.61%
-
NP to SH -1,445 -8,348 -8,416 -2,865 -3,314 -2,836 -2,537 -31.35%
-
Tax Rate - - - - - - - -
Total Cost 31,079 45,953 45,818 40,022 34,763 28,841 26,777 10.47%
-
Net Worth 1,180 -4,679 9,448 15,284 15,245 15,484 16,529 -82.87%
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 1,180 -4,679 9,448 15,284 15,245 15,484 16,529 -82.87%
NOSH 118,092 116,999 118,101 117,571 117,272 119,111 118,064 0.01%
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 -10.37% -27.38% -27.26% -10.31% -13.15% -14.10% -13.74% -
ROE -122.36% 0.00% -89.08% -18.74% -21.74% -18.32% -15.35% -
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 23.84 30.83 30.49 30.86 26.20 21.22 19.94 12.68%
EPS -1.22 -7.14 -7.13 -2.44 -2.83 -2.38 -2.15 -31.53%
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 1.95 2.50 2.50 2.51 2.13 1.75 1.63 12.73%
EPS -0.10 -0.58 -0.58 -0.20 -0.23 -0.20 -0.18 -32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0008 -0.0032 0.0065 0.0106 0.0106 0.0107 0.0115 -83.16%
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 0.71 0.44 0.41 0.49 0.40 0.57 0.60 11.91%
P/EPS -13.89 -1.89 -1.75 -6.16 -3.72 -5.04 -5.58 83.98%
EY -7.20 -52.85 -57.01 -16.25 -26.91 -19.84 -17.91 -45.62%
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 0.44 0.34 0.36 0.47 0.71 0.59 0.38 10.29%
P/EPS -8.58 -1.47 -1.54 -5.95 -6.55 -5.25 -3.49 82.45%
EY -11.65 -67.95 -64.78 -16.81 -15.28 -19.05 -28.65 -45.20%
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