[NICE] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 49.55%
YoY- 2468.89%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 15,244 15,612 13,836 17,806 21,855 25,688 24,734 -27.47%
PBT 276 -936 -449 -876 -1,939 -4,480 -9,506 -
Tax -4 -4 -4 -4 0 0 0 -
NP 272 -940 -453 -880 -1,939 -4,480 -9,506 -
-
NP to SH 1,092 108 910 1,156 773 -1,801 -6,765 -
-
Tax Rate 1.45% - - - - - - -
Total Cost 14,972 16,552 14,289 18,686 23,794 30,168 34,240 -42.24%
-
Net Worth 24,220 24,292 20,932 21,329 19,710 19,117 13,096 50.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 24,220 24,292 20,932 21,329 19,710 19,117 13,096 50.38%
NOSH 302,762 303,653 299,032 304,705 281,578 273,103 261,923 10.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.78% -6.02% -3.27% -4.94% -8.87% -17.44% -38.43% -
ROE 4.51% 0.44% 4.35% 5.42% 3.92% -9.42% -51.66% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.03 5.14 4.63 5.84 7.76 9.41 9.44 -34.14%
EPS 0.36 0.04 0.30 0.38 0.27 -0.66 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.07 0.07 0.05 36.60%
Adjusted Per Share Value based on latest NOSH - 304,705
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.03 1.05 0.93 1.20 1.47 1.73 1.67 -27.43%
EPS 0.07 0.01 0.06 0.08 0.05 -0.12 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.0164 0.0141 0.0144 0.0133 0.0129 0.0088 50.54%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.075 0.09 0.095 0.105 0.18 0.09 0.125 -
P/RPS 1.49 1.75 2.05 1.80 2.32 0.96 1.32 8.37%
P/EPS 20.79 253.04 31.22 27.68 65.57 -13.65 -4.84 -
EY 4.81 0.40 3.20 3.61 1.53 -7.33 -20.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.13 1.36 1.50 2.57 1.29 2.50 -47.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 27/05/16 25/02/16 30/11/15 30/10/15 -
Price 0.09 0.08 0.095 0.105 0.125 0.10 0.105 -
P/RPS 1.79 1.56 2.05 1.80 1.61 1.06 1.11 37.31%
P/EPS 24.95 224.93 31.22 27.68 45.53 -15.16 -4.07 -
EY 4.01 0.44 3.20 3.61 2.20 -6.59 -24.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.36 1.50 1.79 1.43 2.10 -33.71%

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