[NICE] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 30.3%
YoY- -0.63%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 16,513 19,623 19,859 14,578 10,247 9,305 6,172 92.83%
PBT -2,459 -1,810 -1,446 -1,935 -2,833 -3,008 -2,142 9.64%
Tax -44 -140 -131 -131 -131 0 0 -
NP -2,503 -1,950 -1,577 -2,066 -2,964 -3,008 -2,142 10.95%
-
NP to SH -2,503 -1,950 -1,577 -2,066 -2,964 -3,008 -2,142 10.95%
-
Tax Rate - - - - - - - -
Total Cost 19,016 21,573 21,436 16,644 13,211 12,313 8,314 73.68%
-
Net Worth 36,658 36,575 36,575 35,548 28,097 35,121 35,121 2.89%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 36,658 36,575 36,575 35,548 28,097 35,121 35,121 2.89%
NOSH 755,513 731,513 731,513 731,513 702,433 702,433 702,433 4.98%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -15.16% -9.94% -7.94% -14.17% -28.93% -32.33% -34.71% -
ROE -6.83% -5.33% -4.31% -5.81% -10.55% -8.56% -6.10% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.25 2.68 2.71 2.05 1.46 1.32 0.88 87.08%
EPS -0.34 -0.27 -0.22 -0.29 -0.42 -0.43 -0.30 8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.04 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 731,513
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.11 1.32 1.34 0.98 0.69 0.63 0.42 91.26%
EPS -0.17 -0.13 -0.11 -0.14 -0.20 -0.20 -0.14 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0246 0.0246 0.024 0.0189 0.0237 0.0237 2.79%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.21 0.195 0.24 0.22 0.05 0.04 0.065 -
P/RPS 9.32 7.27 8.84 10.73 3.43 3.02 7.40 16.64%
P/EPS -61.51 -73.15 -111.33 -75.71 -11.85 -9.34 -21.32 102.79%
EY -1.63 -1.37 -0.90 -1.32 -8.44 -10.71 -4.69 -50.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.90 4.80 4.40 1.25 0.80 1.30 118.69%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 28/05/21 25/02/21 25/11/20 28/08/20 26/06/20 27/02/20 -
Price 0.165 0.23 0.21 0.235 0.29 0.06 0.055 -
P/RPS 7.33 8.57 7.74 11.46 19.88 4.53 6.26 11.10%
P/EPS -48.33 -86.28 -97.41 -80.87 -68.73 -14.01 -18.04 93.01%
EY -2.07 -1.16 -1.03 -1.24 -1.46 -7.14 -5.54 -48.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 4.60 4.20 4.70 7.25 1.20 1.10 108.14%

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