[NICE] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -12.53%
YoY- 43.25%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 24,734 22,487 24,340 22,138 28,159 36,076 36,004 -22.19%
PBT -9,506 -1,982 -1,176 -3,379 -2,920 -9,877 -9,814 -2.10%
Tax 0 0 0 0 0 0 0 -
NP -9,506 -1,982 -1,176 -3,379 -2,920 -9,877 -9,814 -2.10%
-
NP to SH -6,765 45 478 -1,626 -1,445 -8,348 -8,416 -13.58%
-
Tax Rate - - - - - - - -
Total Cost 34,240 24,469 25,516 25,517 31,079 45,953 45,818 -17.69%
-
Net Worth 13,096 9,241 6,469 0 1,180 -4,679 9,448 24.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 13,096 9,241 6,469 0 1,180 -4,679 9,448 24.39%
NOSH 261,923 231,025 129,380 118,117 118,092 116,999 118,101 70.31%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -38.43% -8.81% -4.83% -15.26% -10.37% -27.38% -27.26% -
ROE -51.66% 0.49% 7.39% 0.00% -122.36% 0.00% -89.08% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.44 9.73 18.81 18.74 23.84 30.83 30.49 -54.33%
EPS -2.58 0.02 0.37 -1.38 -1.22 -7.14 -7.13 -49.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.05 0.00 0.01 -0.04 0.08 -26.96%
Adjusted Per Share Value based on latest NOSH - 118,117
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.67 1.52 1.64 1.49 1.90 2.43 2.43 -22.17%
EPS -0.46 0.00 0.03 -0.11 -0.10 -0.56 -0.57 -13.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0088 0.0062 0.0044 0.00 0.0008 -0.0032 0.0064 23.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.125 0.195 0.14 0.155 0.17 0.135 0.125 -
P/RPS 1.32 2.00 0.74 0.83 0.71 0.44 0.41 118.50%
P/EPS -4.84 1,001.11 37.89 -11.26 -13.89 -1.89 -1.75 97.40%
EY -20.66 0.10 2.64 -8.88 -7.20 -52.85 -57.01 -49.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.88 2.80 0.00 17.00 0.00 1.56 37.06%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/10/15 30/10/15 30/10/15 30/10/15 30/10/15 30/10/15 28/02/14 -
Price 0.105 0.105 0.105 0.105 0.105 0.105 0.11 -
P/RPS 1.11 1.08 0.56 0.56 0.44 0.34 0.36 112.28%
P/EPS -4.07 539.06 28.42 -7.63 -8.58 -1.47 -1.54 91.49%
EY -24.60 0.19 3.52 -13.11 -11.65 -67.95 -64.78 -47.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.63 2.10 0.00 10.50 0.00 1.38 32.40%

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