[NICE] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 142.92%
YoY- 61.72%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 15,612 13,836 17,806 21,855 25,688 24,734 22,487 -21.54%
PBT -936 -449 -876 -1,939 -4,480 -9,506 -1,982 -39.27%
Tax -4 -4 -4 0 0 0 0 -
NP -940 -453 -880 -1,939 -4,480 -9,506 -1,982 -39.10%
-
NP to SH 108 910 1,156 773 -1,801 -6,765 45 78.97%
-
Tax Rate - - - - - - - -
Total Cost 16,552 14,289 18,686 23,794 30,168 34,240 24,469 -22.88%
-
Net Worth 24,292 20,932 21,329 19,710 19,117 13,096 9,241 90.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 24,292 20,932 21,329 19,710 19,117 13,096 9,241 90.13%
NOSH 303,653 299,032 304,705 281,578 273,103 261,923 231,025 19.93%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.02% -3.27% -4.94% -8.87% -17.44% -38.43% -8.81% -
ROE 0.44% 4.35% 5.42% 3.92% -9.42% -51.66% 0.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.14 4.63 5.84 7.76 9.41 9.44 9.73 -34.57%
EPS 0.04 0.30 0.38 0.27 -0.66 -2.58 0.02 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.07 0.05 0.04 58.53%
Adjusted Per Share Value based on latest NOSH - 281,578
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.05 0.93 1.20 1.47 1.73 1.67 1.52 -21.80%
EPS 0.01 0.06 0.08 0.05 -0.12 -0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.0141 0.0144 0.0133 0.0129 0.0088 0.0062 90.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.09 0.095 0.105 0.18 0.09 0.125 0.195 -
P/RPS 1.75 2.05 1.80 2.32 0.96 1.32 2.00 -8.49%
P/EPS 253.04 31.22 27.68 65.57 -13.65 -4.84 1,001.11 -59.92%
EY 0.40 3.20 3.61 1.53 -7.33 -20.66 0.10 151.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.36 1.50 2.57 1.29 2.50 4.88 -62.19%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 27/05/16 25/02/16 30/11/15 30/10/15 30/10/15 -
Price 0.08 0.095 0.105 0.125 0.10 0.105 0.105 -
P/RPS 1.56 2.05 1.80 1.61 1.06 1.11 1.08 27.69%
P/EPS 224.93 31.22 27.68 45.53 -15.16 -4.07 539.06 -44.07%
EY 0.44 3.20 3.61 2.20 -6.59 -24.60 0.19 74.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.50 1.79 1.43 2.10 2.63 -47.42%

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