[NICE] QoQ TTM 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- -30.64%
YoY- -595.07%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,282 30,723 25,276 23,542 24,411 25,665 23,368 34.04%
PBT -3,740 -4,040 -3,564 -3,233 -2,534 -1,084 -743 193.42%
Tax 0 0 -1 -2 -20 -20 -81 -
NP -3,740 -4,040 -3,565 -3,235 -2,554 -1,104 -824 173.88%
-
NP to SH -2,865 -3,314 -2,836 -2,537 -1,942 -676 -691 157.86%
-
Tax Rate - - - - - - - -
Total Cost 40,022 34,763 28,841 26,777 26,965 26,769 24,192 39.83%
-
Net Worth 15,284 15,245 15,484 16,529 13,158 11,317 11,203 22.98%
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 15,284 15,245 15,484 16,529 13,158 11,317 11,203 22.98%
NOSH 117,571 117,272 119,111 118,064 87,724 43,529 43,090 95.14%
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 -10.31% -13.15% -14.10% -13.74% -10.46% -4.30% -3.53% -
ROE -18.74% -21.74% -18.32% -15.35% -14.76% -5.97% -6.17% -
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 30.86 26.20 21.22 19.94 27.83 58.96 54.23 -31.30%
EPS -2.44 -2.83 -2.38 -2.15 -2.21 -1.55 -1.60 32.45%
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 2.45 2.07 1.70 1.59 1.65 1.73 1.57 34.50%
EPS -0.19 -0.22 -0.19 -0.17 -0.13 -0.05 -0.05 143.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.0103 0.0104 0.0111 0.0089 0.0076 0.0076 22.44%
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 0.49 0.40 0.57 0.60 0.43 0.39 0.63 -15.41%
P/EPS -6.16 -3.72 -5.04 -5.58 -5.42 -14.81 -21.20 -56.09%
EY -16.25 -26.91 -19.84 -17.91 -18.45 -6.75 -4.72 127.83%
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 0.47 0.71 0.59 0.38 0.47 0.24 0.63 -17.72%
P/EPS -5.95 -6.55 -5.25 -3.49 -5.87 -9.01 -21.20 -57.10%
EY -16.81 -15.28 -19.05 -28.65 -17.03 -11.09 -4.72 133.03%
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